Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18% first-year return on $313k initial cash invested.
-18%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$5,694
Rent
-$4,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,029
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,694
Total Expenses
$10,383
Mortgage P&I
118%
$6,738
Property Taxes
22%
$1,271
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626