Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.35% first-year return on $344k initial cash invested.
-19.35%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$5,038
Rent
-$5,539
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
6.2%
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
$5,038
Total Expenses
$10,577
Mortgage P&I
151%
$7,599
Property Taxes
13%
$672
Home Insurance
11%
$542
HOA
1%
$50
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554