Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.87% first-year return on $332k initial cash invested.
-25.87%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,955
Rent
-$7,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$10,112
Mortgage P&I
261%
$7,724
Property Taxes
29%
$860
Home Insurance
18%
$523
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325