Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $315k initial cash invested.
-9.56%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$8,828
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,144
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,828
Total Expenses
$11,337
Mortgage P&I
78%
$6,858
Property Taxes
11%
$979
Home Insurance
6%
$499
HOA
0%
$0
Property Management
12%
$1,059
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971