Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.07% first-year return on $349k initial cash invested.
-17.07%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$6,034
Rent
-$4,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$10,995
Mortgage P&I
132%
$7,964
Property Taxes
7%
$429
Home Insurance
9%
$551
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664