Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $317k initial cash invested.
-13.43%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$7,119
Rent
-$3,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,251
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,119
Total Expenses
$10,670
Mortgage P&I
100%
$7,086
Property Taxes
9%
$649
Home Insurance
7%
$514
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783