Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.01% first-year return on $311k initial cash invested.
-20.01%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,975
Rent
-$5,185
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
6.3%
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
$3,975
Total Expenses
$9,160
Mortgage P&I
173%
$6,871
Property Taxes
11%
$450
Home Insurance
12%
$488
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437