Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $348k initial cash invested.
-15.97%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$6,702
Rent
-$4,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,734
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,702
Total Expenses
$11,340
Mortgage P&I
117%
$7,845
Property Taxes
10%
$661
Home Insurance
8%
$556
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737