Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.62% first-year return on $337k initial cash invested.
-25.62%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,268
Rent
-$7,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,171
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$9,454
Mortgage P&I
331%
$7,510
Property Taxes
18%
$418
Home Insurance
33%
$755
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249