Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.27% first-year return on $342k initial cash invested.
-18.27%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$5,568
Rent
-$5,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,416
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,568
Total Expenses
$10,772
Mortgage P&I
135%
$7,527
Property Taxes
14%
$792
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612