Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.39% first-year return on $324k initial cash invested.
-18.39%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$5,652
Rent
-$4,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1459k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,652
Total Expenses
$10,622
Mortgage P&I
130%
$7,347
Property Taxes
15%
$828
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622