Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.28% first-year return on $323k initial cash invested.
-16.28%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,565
Rent
-$4,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,543
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,565
Total Expenses
$9,953
Mortgage P&I
129%
$7,202
Property Taxes
6%
$333
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612