Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $327k initial cash invested.
-14.41%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$8,160
Rent
-$3,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,713
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,160
Total Expenses
$12,086
Mortgage P&I
90%
$7,361
Property Taxes
18%
$1,428
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$979
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$898