Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $334k initial cash invested.
-10.06%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$9,123
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,034
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,123
Total Expenses
$11,921
Mortgage P&I
81%
$7,362
Property Taxes
10%
$921
Home Insurance
6%
$535
HOA
0%
$0
Property Management
12%
$1,095
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,004