Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.25% first-year return on $343k initial cash invested.
-16.25%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$7,058
Rent
-$4,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$309k
Closing costs
1%
$15,462
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,058
Total Expenses
$11,700
Mortgage P&I
109%
$7,717
Property Taxes
15%
$1,028
Home Insurance
8%
$556
HOA
0%
$0
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776