Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $322k initial cash invested.
-12.1%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$6,674
Rent
-$3,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,674
Total Expenses
$9,924
Mortgage P&I
105%
$7,026
Property Taxes
2%
$122
Home Insurance
8%
$507
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734