Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.68% first-year return on $325k initial cash invested.
-22.68%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$4,562
Rent
-$6,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,636
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$10,712
Mortgage P&I
161%
$7,326
Property Taxes
29%
$1,313
Home Insurance
11%
$523
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502