Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $327k initial cash invested.
-13.49%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$7,706
Rent
-$3,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$295k
Closing costs
1%
$14,729
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,706
Total Expenses
$11,385
Mortgage P&I
96%
$7,367
Property Taxes
11%
$876
Home Insurance
7%
$522
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848