Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.22% first-year return on $351k initial cash invested.
-14.22%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$8,049
Rent
-$4,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,049
Total Expenses
$12,208
Mortgage P&I
98%
$7,869
Property Taxes
10%
$781
Home Insurance
10%
$822
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885