Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.5% first-year return on $311k initial cash invested.
-17.5%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$5,109
Rent
-$4,535
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
6.2%
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
$5,109
Total Expenses
$9,644
Mortgage P&I
133%
$6,811
Property Taxes
12%
$609
Home Insurance
10%
$488
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562