Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $316k initial cash invested.
-9.02%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$7,812
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,190
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,812
Total Expenses
$10,186
Mortgage P&I
89%
$6,928
Property Taxes
1%
$107
Home Insurance
6%
$497
HOA
0%
$0
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859