Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $312k initial cash invested.
-17.72%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,216
Rent
-$4,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,216
Total Expenses
$9,821
Mortgage P&I
133%
$6,918
Property Taxes
12%
$639
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574