Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.66% first-year return on $311k initial cash invested.
-21.66%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$3,820
Rent
-$5,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$9,432
Mortgage P&I
176%
$6,710
Property Taxes
15%
$558
Home Insurance
13%
$488
HOA
10%
$377
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420