Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.04% first-year return on $311k initial cash invested.
-20.04%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$5,910
Rent
-$5,194
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
6.3%
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
$5,910
Total Expenses
$11,104
Mortgage P&I
117%
$6,898
Property Taxes
24%
$1,410
Home Insurance
8%
$488
HOA
5%
$300
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650