Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $321k initial cash invested.
-13.82%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$6,450
Rent
-$3,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,451
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,450
Total Expenses
$10,151
Mortgage P&I
108%
$6,992
Property Taxes
7%
$443
Home Insurance
8%
$522
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710