Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.09% first-year return on $328k initial cash invested.
-19.09%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$5,283
Rent
-$5,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$10,498
Mortgage P&I
138%
$7,307
Property Taxes
17%
$880
Home Insurance
10%
$516
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581