Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.82% first-year return on $321k initial cash invested.
-14.82%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$7,266
Rent
-$3,968
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,446
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,266
Total Expenses
$11,234
Mortgage P&I
100%
$7,279
Property Taxes
10%
$736
Home Insurance
7%
$525
HOA
3%
$223
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799