Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $343k initial cash invested.
-7.16%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$10,658
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,658
Total Expenses
$12,707
Mortgage P&I
73%
$7,754
Property Taxes
7%
$788
Home Insurance
5%
$542
HOA
0%
$0
Property Management
12%
$1,279
CapEx
4%
$426
Vacancy
3%
$320
Maintenance
4%
$426
Other
11%
$1,172