Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $337k initial cash invested.
-12.1%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$9,856
Rent
-$3,395
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
$9,856
Total Expenses
$13,251
Mortgage P&I
76%
$7,511
Property Taxes
15%
$1,491
Home Insurance
5%
$508
HOA
4%
$390
Property Management
12%
$1,183
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,084