Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.96% first-year return on $318k initial cash invested.
-17.96%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$6,711
Rent
-$4,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$285k
Closing costs
1%
$14,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,711
Total Expenses
$11,462
Mortgage P&I
105%
$7,072
Property Taxes
20%
$1,309
Home Insurance
8%
$508
HOA
4%
$293
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738