Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.83% first-year return on $343k initial cash invested.
-17.83%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$5,818
Rent
-$5,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,479
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,818
Total Expenses
$10,916
Mortgage P&I
132%
$7,662
Property Taxes
12%
$706
Home Insurance
10%
$569
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640