Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.28% first-year return on $344k initial cash invested.
-21.28%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$3,976
Rent
-$6,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,517
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$10,075
Mortgage P&I
195%
$7,762
Property Taxes
13%
$510
Home Insurance
11%
$452
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437