Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $321k initial cash invested.
-11.39%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$8,463
Rent
-$3,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,421
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,463
Total Expenses
$11,509
Mortgage P&I
82%
$6,978
Property Taxes
12%
$1,023
Home Insurance
6%
$523
HOA
1%
$106
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931