Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $332k initial cash invested.
-12.78%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$7,222
Rent
-$3,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,974
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,222
Total Expenses
$10,763
Mortgage P&I
100%
$7,245
Property Taxes
7%
$528
Home Insurance
7%
$534
HOA
0%
$0
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794