Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $338k initial cash invested.
-12.72%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$10,648
Rent
-$3,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,648
Total Expenses
$14,233
Mortgage P&I
73%
$7,728
Property Taxes
22%
$2,351
Home Insurance
5%
$534
HOA
0%
$0
Property Management
12%
$1,278
CapEx
4%
$426
Vacancy
3%
$319
Maintenance
4%
$426
Other
11%
$1,171