Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.42% first-year return on $317k initial cash invested.
-18.42%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,532
Rent
-$4,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,257
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,532
Total Expenses
$10,404
Mortgage P&I
131%
$7,219
Property Taxes
13%
$744
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609