Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.27% first-year return on $337k initial cash invested.
-18.27%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$5,864
Rent
-$5,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$304k
Closing costs
1%
$15,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,864
Total Expenses
$11,003
Mortgage P&I
128%
$7,527
Property Taxes
15%
$874
Home Insurance
9%
$542
HOA
1%
$65
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645