Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.49% first-year return on $355k initial cash invested.
-18.49%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,240
Rent
-$5,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,051
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$10,711
Mortgage P&I
151%
$7,906
Property Taxes
7%
$368
Home Insurance
11%
$593
HOA
1%
$62
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576