Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.16% first-year return on $324k initial cash invested.
-13.16%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$10,384
Rent
-$3,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,553
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,384
Total Expenses
$13,932
Mortgage P&I
70%
$7,279
Property Taxes
25%
$2,589
Home Insurance
5%
$534
HOA
0%
$0
Property Management
12%
$1,246
CapEx
4%
$415
Vacancy
3%
$312
Maintenance
4%
$415
Other
11%
$1,142