Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $332k initial cash invested.
-6.67%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$9,495
Rent
-$1,846
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
6.3%
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
$9,495
Total Expenses
$11,341
Mortgage P&I
78%
$7,399
Property Taxes
2%
$191
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,139
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,044