Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $315k initial cash invested.
-12.87%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$6,988
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,136
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,988
Total Expenses
$10,364
Mortgage P&I
101%
$7,024
Property Taxes
6%
$389
Home Insurance
7%
$516
HOA
1%
$57
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769