Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17% first-year return on $340k initial cash invested.
-17%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$7,600
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$306k
Closing costs
1%
$15,310
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,600
Total Expenses
$12,410
Mortgage P&I
101%
$7,644
Property Taxes
21%
$1,629
Home Insurance
7%
$553
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836