Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.8% first-year return on $332k initial cash invested.
-14.8%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$6,356
Rent
-$4,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,356
Total Expenses
$10,450
Mortgage P&I
117%
$7,454
Property Taxes
5%
$312
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699