Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.35% first-year return on $329k initial cash invested.
-15.35%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$7,096
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$297k
Closing costs
1%
$14,832
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,096
Total Expenses
$11,310
Mortgage P&I
104%
$7,403
Property Taxes
13%
$951
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781