Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.37% first-year return on $330k initial cash invested.
-18.37%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$6,200
Rent
-$5,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,874
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,200
Total Expenses
$11,256
Mortgage P&I
119%
$7,359
Property Taxes
17%
$1,072
Home Insurance
9%
$534
HOA
3%
$183
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682