Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $336k initial cash invested.
-15.68%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$6,424
Rent
-$4,398
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$10,822
Mortgage P&I
118%
$7,592
Property Taxes
8%
$485
Home Insurance
9%
$560
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707