Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.87% first-year return on $343k initial cash invested.
-19.87%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$5,204
Rent
-$5,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,495
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$10,889
Mortgage P&I
145%
$7,530
Property Taxes
17%
$900
Home Insurance
11%
$558
HOA
3%
$133
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572