Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.48% first-year return on $323k initial cash invested.
-23.48%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,039
Rent
-$6,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$9,350
Mortgage P&I
238%
$7,218
Property Taxes
19%
$580
Home Insurance
17%
$508
HOA
0%
$10
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334