Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $319k initial cash invested.
-14%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$7,364
Rent
-$3,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,364
Total Expenses
$11,086
Mortgage P&I
96%
$7,047
Property Taxes
14%
$1,046
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$884
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$810