Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.71% first-year return on $351k initial cash invested.
-22.71%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$3,126
Rent
-$6,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,872
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$9,775
Mortgage P&I
248%
$7,738
Property Taxes
18%
$569
Home Insurance
9%
$280
HOA
4%
$125
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344