Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.78% first-year return on $332k initial cash invested.
-16.78%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$7,137
Rent
-$4,642
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
6.3%
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
$7,137
Total Expenses
$11,779
Mortgage P&I
103%
$7,361
Property Taxes
21%
$1,470
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785