Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.11% first-year return on $310k initial cash invested.
-22.11%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$5,325
Rent
-$5,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$11,034
Mortgage P&I
130%
$6,924
Property Taxes
23%
$1,250
Home Insurance
9%
$502
HOA
10%
$547
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586