Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.98% first-year return on $354k initial cash invested.
-19.98%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$4,664
Rent
-$5,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$10,554
Mortgage P&I
172%
$8,032
Property Taxes
8%
$375
Home Insurance
12%
$560
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513