Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $335k initial cash invested.
-14.41%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$7,628
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,078
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,628
Total Expenses
$11,646
Mortgage P&I
98%
$7,506
Property Taxes
9%
$704
Home Insurance
7%
$551
HOA
4%
$292
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839