Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.16% first-year return on $323k initial cash invested.
-21.16%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$4,371
Rent
-$5,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$10,057
Mortgage P&I
165%
$7,199
Property Taxes
20%
$863
Home Insurance
12%
$508
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481