Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $341k initial cash invested.
-15.96%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$7,214
Rent
-$4,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1538k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$308k
Closing costs
1%
$15,375
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,214
Total Expenses
$11,748
Mortgage P&I
106%
$7,645
Property Taxes
13%
$911
Home Insurance
8%
$558
HOA
3%
$180
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$216
Maintenance
4%
$289
Other
11%
$794