Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $313k initial cash invested.
-13.99%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$6,813
Rent
-$3,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,813
Total Expenses
$10,464
Mortgage P&I
104%
$7,083
Property Taxes
6%
$420
Home Insurance
7%
$507
HOA
2%
$137
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$749