Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $322k initial cash invested.
-13.85%
Cash On Cash
2.84%
Cap Rate
0.5
DSCR
$6,738
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,459
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,738
Total Expenses
$10,449
Mortgage P&I
102%
$6,859
Property Taxes
12%
$775
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$741