Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $311k initial cash invested.
-14.55%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$6,908
Rent
-$3,770
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%
$13,948
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,908
Total Expenses
$10,678
Mortgage P&I
100%
$6,887
Property Taxes
9%
$593
Home Insurance
11%
$770
HOA
1%
$80
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760