Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $332k initial cash invested.
-15.37%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$6,582
Rent
-$4,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,971
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,582
Total Expenses
$10,840
Mortgage P&I
113%
$7,411
Property Taxes
8%
$553
Home Insurance
10%
$639
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724