Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $345k initial cash invested.
-15.27%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$7,080
Rent
-$4,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1556k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,560
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,080
Total Expenses
$11,466
Mortgage P&I
110%
$7,772
Property Taxes
10%
$729
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779