Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $352k initial cash invested.
-10.63%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$9,660
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1592k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,923
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,660
Total Expenses
$12,781
Mortgage P&I
82%
$7,965
Property Taxes
10%
$975
Home Insurance
6%
$557
HOA
0%
$0
Property Management
12%
$1,159
CapEx
4%
$386
Vacancy
3%
$290
Maintenance
4%
$386
Other
11%
$1,063