Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.86% first-year return on $344k initial cash invested.
-22.86%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,328
Rent
-$6,544
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
6.1%
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
$2,328
Total Expenses
$8,872
Mortgage P&I
324%
$7,534
Property Taxes
0%
$5
Home Insurance
23%
$542
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256