Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $342k initial cash invested.
-9.43%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$10,203
Rent
-$2,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,429
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,203
Total Expenses
$12,890
Mortgage P&I
75%
$7,684
Property Taxes
9%
$940
Home Insurance
5%
$558
HOA
2%
$240
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122