Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $319k initial cash invested.
-16.41%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$6,140
Rent
-$4,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,352
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$10,509
Mortgage P&I
116%
$7,110
Property Taxes
13%
$786
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675