Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.21% first-year return on $326k initial cash invested.
-14.21%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$8,170
Rent
-$3,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,652
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,170
Total Expenses
$12,027
Mortgage P&I
91%
$7,419
Property Taxes
16%
$1,306
Home Insurance
6%
$524
HOA
0%
$0
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$899