Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.08% first-year return on $337k initial cash invested.
-16.08%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$5,973
Rent
-$4,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,973
Total Expenses
$10,487
Mortgage P&I
123%
$7,367
Property Taxes
8%
$454
Home Insurance
9%
$560
HOA
1%
$75
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657