Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $340k initial cash invested.
-5.79%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$11,436
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,338
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,436
Total Expenses
$13,077
Mortgage P&I
65%
$7,424
Property Taxes
11%
$1,224
Home Insurance
5%
$542
HOA
0%
$0
Property Management
12%
$1,372
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,258