Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.45% first-year return on $341k initial cash invested.
-18.45%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$5,636
Rent
-$5,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1537k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$307k
Closing costs
1%
$15,374
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$10,877
Mortgage P&I
137%
$7,717
Property Taxes
11%
$617
Home Insurance
10%
$542
HOA
2%
$86
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620