Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.93% first-year return on $342k initial cash invested.
-16.93%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$7,078
Rent
-$4,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$308k
Closing costs
1%
$15,417
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,078
Total Expenses
$11,901
Mortgage P&I
110%
$7,801
Property Taxes
16%
$1,134
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779