Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.92% first-year return on $325k initial cash invested.
-13.92%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$7,028
Rent
-$3,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$292k
Closing costs
1%
$14,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,028
Total Expenses
$10,794
Mortgage P&I
101%
$7,091
Property Taxes
11%
$798
Home Insurance
7%
$516
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773