Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $321k initial cash invested.
-10.91%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$8,948
Rent
-$2,923
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,948
Total Expenses
$11,871
Mortgage P&I
81%
$7,252
Property Taxes
12%
$1,051
Home Insurance
6%
$523
HOA
0%
$3
Property Management
12%
$1,074
CapEx
4%
$358
Vacancy
3%
$268
Maintenance
4%
$358
Other
11%
$984