Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $319k initial cash invested.
-8.95%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$8,859
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,353
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,859
Total Expenses
$11,242
Mortgage P&I
78%
$6,945
Property Taxes
8%
$743
Home Insurance
6%
$511
HOA
0%
$32
Property Management
12%
$1,063
CapEx
4%
$354
Vacancy
3%
$266
Maintenance
4%
$354
Other
11%
$974