Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $326k initial cash invested.
-6.19%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$10,656
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$288k
Closing costs
1%
$14,377
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$10,656
Total Expenses
$12,337
Mortgage P&I
68%
$7,194
Property Taxes
10%
$1,017
Home Insurance
5%
$503
HOA
0%
$0
Property Management
12%
$1,279
CapEx
4%
$426
Vacancy
3%
$320
Maintenance
4%
$426
Other
11%
$1,172