Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.34% first-year return on $332k initial cash invested.
-19.34%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$5,649
Rent
-$5,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,967
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,649
Total Expenses
$11,006
Mortgage P&I
134%
$7,585
Property Taxes
17%
$950
Home Insurance
10%
$551
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621