Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $334k initial cash invested.
-17.37%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$6,052
Rent
-$4,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,030
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,052
Total Expenses
$10,881
Mortgage P&I
126%
$7,625
Property Taxes
11%
$656
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666