Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $328k initial cash invested.
-17.33%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$6,310
Rent
-$4,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,753
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,310
Total Expenses
$11,045
Mortgage P&I
116%
$7,302
Property Taxes
17%
$1,074
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694