Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.92% first-year return on $347k initial cash invested.
-19.92%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$6,003
Rent
-$5,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,689
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,003
Total Expenses
$11,771
Mortgage P&I
134%
$8,037
Property Taxes
19%
$1,118
Home Insurance
10%
$576
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660