Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $344k initial cash invested.
-5.8%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$11,205
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$311k
Closing costs
1%
$15,545
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,205
Total Expenses
$12,871
Mortgage P&I
68%
$7,667
Property Taxes
7%
$834
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,345
CapEx
4%
$448
Vacancy
3%
$336
Maintenance
4%
$448
Other
11%
$1,233