Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $354k initial cash invested.
-12.81%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$8,820
Rent
-$3,777
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
6.3%
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
$8,820
Total Expenses
$12,597
Mortgage P&I
89%
$7,887
Property Taxes
13%
$1,151
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,058
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$970