Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $316k initial cash invested.
-15.45%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$7,878
Rent
-$4,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,878
Total Expenses
$11,943
Mortgage P&I
87%
$6,879
Property Taxes
13%
$1,027
Home Insurance
6%
$507
HOA
11%
$852
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867