Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $348k initial cash invested.
-15.68%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$7,370
Rent
-$4,551
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,729
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,370
Total Expenses
$11,921
Mortgage P&I
107%
$7,919
Property Taxes
12%
$918
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$884
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811