Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $344k initial cash invested.
-12.25%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$8,368
Rent
-$3,506
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,368
Total Expenses
$11,874
Mortgage P&I
93%
$7,754
Property Taxes
9%
$733
Home Insurance
6%
$542
HOA
0%
$0
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920