Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.27% first-year return on $334k initial cash invested.
-18.27%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$5,524
Rent
-$5,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,050
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,524
Total Expenses
$10,610
Mortgage P&I
130%
$7,185
Property Taxes
18%
$1,021
Home Insurance
10%
$525
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608