Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.89% first-year return on $322k initial cash invested.
-19.89%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$5,770
Rent
-$5,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,484
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,770
Total Expenses
$11,110
Mortgage P&I
126%
$7,250
Property Taxes
24%
$1,412
Home Insurance
8%
$486
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635