Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.42% first-year return on $343k initial cash invested.
-16.42%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$6,658
Rent
-$4,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,658
Total Expenses
$11,356
Mortgage P&I
113%
$7,527
Property Taxes
15%
$1,006
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732