Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $311k initial cash invested.
-14.85%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$5,938
Rent
-$3,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,938
Total Expenses
$9,785
Mortgage P&I
116%
$6,906
Property Taxes
6%
$371
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653