Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $343k initial cash invested.
-11.2%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$8,916
Rent
-$3,203
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,485
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,916
Total Expenses
$12,119
Mortgage P&I
87%
$7,771
Property Taxes
9%
$782
Home Insurance
6%
$534
HOA
0%
$0
Property Management
12%
$1,070
CapEx
4%
$357
Vacancy
3%
$267
Maintenance
4%
$357
Other
11%
$981