Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.28% first-year return on $314k initial cash invested.
-19.28%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$4,062
Rent
-$5,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,105
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$9,110
Mortgage P&I
171%
$6,942
Property Taxes
6%
$263
Home Insurance
13%
$525
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447