Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.37% first-year return on $344k initial cash invested.
-20.37%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,693
Rent
-$5,832
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
$3,693
Total Expenses
$9,525
Mortgage P&I
206%
$7,617
Property Taxes
3%
$110
Home Insurance
15%
$542
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406