Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $318k initial cash invested.
-12.51%
Cash On Cash
3.25%
Cap Rate
0.56
DSCR
$7,598
Rent
-$3,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,598
Total Expenses
$10,917
Mortgage P&I
91%
$6,886
Property Taxes
13%
$954
Home Insurance
6%
$493
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836