Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.19% first-year return on $328k initial cash invested.
-19.19%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$4,443
Rent
-$5,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,764
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$9,688
Mortgage P&I
164%
$7,305
Property Taxes
8%
$340
Home Insurance
12%
$532
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489