Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.35% first-year return on $353k initial cash invested.
-22.35%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,330
Rent
-$6,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$9,905
Mortgage P&I
236%
$7,857
Property Taxes
11%
$358
Home Insurance
17%
$558
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366