Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.21% first-year return on $311k initial cash invested.
-13.21%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$6,560
Rent
-$3,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,560
Total Expenses
$9,984
Mortgage P&I
106%
$6,940
Property Taxes
5%
$326
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722