Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $314k initial cash invested.
-14.07%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$7,044
Rent
-$3,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1412k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,116
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,044
Total Expenses
$10,732
Mortgage P&I
98%
$6,926
Property Taxes
13%
$911
Home Insurance
7%
$500
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775