Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $340k initial cash invested.
-16.48%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$7,272
Rent
-$4,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,351
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,272
Total Expenses
$11,946
Mortgage P&I
107%
$7,773
Property Taxes
16%
$1,140
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800