Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.1% first-year return on $350k initial cash invested.
-19.1%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$6,314
Rent
-$5,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1583k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$317k
Closing costs
1%
$15,831
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,314
Total Expenses
$11,893
Mortgage P&I
128%
$8,109
Property Taxes
17%
$1,084
Home Insurance
9%
$552
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$189
Maintenance
4%
$253
Other
11%
$695