Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.29% first-year return on $341k initial cash invested.
-22.29%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$4,350
Rent
-$6,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$296k
Closing costs
1%
$14,800
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$4,350
Total Expenses
$10,680
Mortgage P&I
173%
$7,544
Property Taxes
24%
$1,040
Home Insurance
12%
$518
HOA
2%
$100
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478
Projection Charts
Investment Value YoY