Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $338k initial cash invested.
-14.51%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$7,092
Rent
-$4,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,242
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,092
Total Expenses
$11,180
Mortgage P&I
107%
$7,607
Property Taxes
9%
$605
Home Insurance
8%
$556
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780