Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.46% first-year return on $323k initial cash invested.
-18.46%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$7,360
Rent
-$4,961
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
6.2%
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
$7,360
Total Expenses
$12,321
Mortgage P&I
96%
$7,076
Property Taxes
30%
$2,235
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$883
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$810