Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.63% first-year return on $335k initial cash invested.
-17.63%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$6,830
Rent
-$4,919
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,083
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,830
Total Expenses
$11,749
Mortgage P&I
107%
$7,309
Property Taxes
23%
$1,576
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751