Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $313k initial cash invested.
-4.14%
Cash On Cash
5.14%
Cap Rate
0.9
DSCR
$9,736
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,029
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,736
Total Expenses
$10,815
Mortgage P&I
69%
$6,699
Property Taxes
3%
$308
Home Insurance
5%
$499
HOA
0%
$0
Property Management
12%
$1,168
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,071