Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.6% first-year return on $324k initial cash invested.
-19.6%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,575
Rent
-$5,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,560
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$9,863
Mortgage P&I
157%
$7,203
Property Taxes
13%
$582
Home Insurance
11%
$523
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503