Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.66% first-year return on $345k initial cash invested.
-17.66%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$6,454
Rent
-$5,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,454
Total Expenses
$11,529
Mortgage P&I
116%
$7,492
Property Taxes
21%
$1,371
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710