Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $331k initial cash invested.
-16.06%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$7,472
Rent
-$4,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,918
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,472
Total Expenses
$11,906
Mortgage P&I
101%
$7,575
Property Taxes
10%
$712
Home Insurance
7%
$534
HOA
7%
$544
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822