Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.44% first-year return on $311k initial cash invested.
-23.44%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,284
Rent
-$6,075
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$8,359
Mortgage P&I
307%
$7,012
Property Taxes
4%
$83
Home Insurance
21%
$488
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251