Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.83% first-year return on $338k initial cash invested.
-16.83%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$6,418
Rent
-$4,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,245
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,418
Total Expenses
$11,161
Mortgage P&I
115%
$7,385
Property Taxes
17%
$1,068
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706