Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $346k initial cash invested.
-12.99%
Cash On Cash
3.25%
Cap Rate
0.56
DSCR
$9,141
Rent
-$3,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$312k
Closing costs
1%
$15,599
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,141
Total Expenses
$12,883
Mortgage P&I
83%
$7,605
Property Taxes
18%
$1,644
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$1,097
CapEx
4%
$366
Vacancy
3%
$274
Maintenance
4%
$366
Other
11%
$1,006