Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.69% first-year return on $344k initial cash invested.
-14.69%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$7,581
Rent
-$4,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,508
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,581
Total Expenses
$11,789
Mortgage P&I
101%
$7,649
Property Taxes
13%
$1,003
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834