Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.82% first-year return on $340k initial cash invested.
-10.82%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$7,866
Rent
-$3,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,340
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,866
Total Expenses
$10,933
Mortgage P&I
95%
$7,496
Property Taxes
0%
$34
Home Insurance
7%
$558
HOA
2%
$170
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$865