Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $319k initial cash invested.
-11.68%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$7,914
Rent
-$3,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,914
Total Expenses
$11,019
Mortgage P&I
88%
$6,963
Property Taxes
13%
$1,015
Home Insurance
4%
$349
HOA
0%
$0
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$237
Maintenance
4%
$317
Other
11%
$871