Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $357k initial cash invested.
-14.28%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$8,103
Rent
-$4,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,125
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,103
Total Expenses
$12,346
Mortgage P&I
99%
$8,013
Property Taxes
10%
$806
Home Insurance
7%
$578
HOA
2%
$195
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891