Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.48% first-year return on $327k initial cash invested.
-17.48%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$6,582
Rent
-$4,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$295k
Closing costs
1%
$14,726
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,582
Total Expenses
$11,349
Mortgage P&I
110%
$7,251
Property Taxes
18%
$1,181
Home Insurance
8%
$525
HOA
2%
$155
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724