Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.68% first-year return on $342k initial cash invested.
-17.68%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$6,704
Rent
-$5,035
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,420
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,704
Total Expenses
$11,739
Mortgage P&I
114%
$7,628
Property Taxes
19%
$1,278
Home Insurance
8%
$555
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737