Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.58% first-year return on $311k initial cash invested.
-23.58%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,724
Rent
-$6,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$8,834
Mortgage P&I
251%
$6,838
Property Taxes
21%
$581
Home Insurance
18%
$488
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300