Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $336k initial cash invested.
-12.22%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$8,756
Rent
-$3,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,756
Total Expenses
$12,179
Mortgage P&I
85%
$7,468
Property Taxes
13%
$1,124
Home Insurance
6%
$525
HOA
1%
$85
Property Management
12%
$1,051
CapEx
4%
$350
Vacancy
3%
$263
Maintenance
4%
$350
Other
11%
$963