Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.9% first-year return on $332k initial cash invested.
-22.9%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,441
Rent
-$6,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$9,775
Mortgage P&I
220%
$7,560
Property Taxes
15%
$521
Home Insurance
15%
$523
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379