Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.03% first-year return on $338k initial cash invested.
-22.03%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$5,342
Rent
-$6,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$11,553
Mortgage P&I
141%
$7,520
Property Taxes
31%
$1,682
Home Insurance
10%
$534
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588