Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.89% first-year return on $321k initial cash invested.
-16.89%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$6,159
Rent
-$4,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,446
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,159
Total Expenses
$10,683
Mortgage P&I
116%
$7,158
Property Taxes
15%
$908
Home Insurance
9%
$524
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677