Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.09% first-year return on $329k initial cash invested.
-21.09%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$4,365
Rent
-$5,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$10,139
Mortgage P&I
171%
$7,474
Property Taxes
15%
$662
Home Insurance
12%
$518
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480