Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.63% first-year return on $328k initial cash invested.
-23.63%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,764
Rent
-$6,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$9,219
Mortgage P&I
269%
$7,429
Property Taxes
12%
$333
Home Insurance
19%
$516
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304