Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $317k initial cash invested.
-11.4%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$7,866
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$284k
Closing costs
1%
$14,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,866
Total Expenses
$10,874
Mortgage P&I
89%
$6,963
Property Taxes
9%
$709
Home Insurance
6%
$453
HOA
1%
$74
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$865