Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.64% first-year return on $346k initial cash invested.
-16.64%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$7,228
Rent
-$4,792
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$312k
Closing costs
1%
$15,603
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,228
Total Expenses
$12,020
Mortgage P&I
107%
$7,717
Property Taxes
18%
$1,269
Home Insurance
8%
$577
HOA
0%
$0
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795