Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.61% first-year return on $326k initial cash invested.
-18.61%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$6,362
Rent
-$5,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$294k
Closing costs
1%
$14,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,362
Total Expenses
$11,421
Mortgage P&I
113%
$7,216
Property Taxes
24%
$1,520
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$700