Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.7% first-year return on $312k initial cash invested.
-21.7%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$3,536
Rent
-$5,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1402k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,021
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$9,185
Mortgage P&I
203%
$7,166
Property Taxes
9%
$310
Home Insurance
14%
$508
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389