Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.08% first-year return on $342k initial cash invested.
-18.08%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$6,460
Rent
-$5,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1541k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,460
Total Expenses
$11,606
Mortgage P&I
118%
$7,632
Property Taxes
18%
$1,191
Home Insurance
9%
$560
HOA
0%
$27
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711