Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.75% first-year return on $339k initial cash invested.
-19.75%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,764
Rent
-$5,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$10,347
Mortgage P&I
160%
$7,607
Property Taxes
12%
$583
Home Insurance
11%
$536
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524