Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.2% first-year return on $322k initial cash invested.
-20.2%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$5,532
Rent
-$5,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,471
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,532
Total Expenses
$10,951
Mortgage P&I
134%
$7,413
Property Taxes
20%
$1,132
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609