Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $310k initial cash invested.
-15.39%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$5,554
Rent
-$3,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$9,529
Mortgage P&I
126%
$6,999
Property Taxes
3%
$156
Home Insurance
9%
$486
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611