Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.04% first-year return on $335k initial cash invested.
-19.04%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$8,882
Rent
-$5,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,080
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,882
Total Expenses
$14,191
Mortgage P&I
85%
$7,548
Property Taxes
18%
$1,569
Home Insurance
6%
$555
HOA
17%
$1,500
Property Management
12%
$1,066
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$977