Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.16% first-year return on $311k initial cash invested.
-20.16%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,393
Rent
-$5,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$8,616
Mortgage P&I
205%
$6,944
Property Taxes
1%
$30
Home Insurance
14%
$488
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373