Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.83% first-year return on $337k initial cash invested.
-15.83%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$7,294
Rent
-$4,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1518k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,294
Total Expenses
$11,738
Mortgage P&I
102%
$7,429
Property Taxes
12%
$890
Home Insurance
7%
$544
HOA
5%
$395
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802