Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.79% first-year return on $338k initial cash invested.
-30.79%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$1,797
Rent
-$8,679
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
6.3%
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
$1,797
Total Expenses
$10,476
Mortgage P&I
420%
$7,541
Property Taxes
92%
$1,658
Home Insurance
37%
$665
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198