Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $340k initial cash invested.
-13.24%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$7,959
Rent
-$3,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,338
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,959
Total Expenses
$11,711
Mortgage P&I
93%
$7,421
Property Taxes
14%
$1,113
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$955
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875