Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.25% first-year return on $322k initial cash invested.
-26.25%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$5,556
Rent
-$7,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,455
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,556
Total Expenses
$12,589
Mortgage P&I
130%
$7,230
Property Taxes
44%
$2,420
Home Insurance
19%
$1,050
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611