Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $347k initial cash invested.
-13.89%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$8,316
Rent
-$4,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,689
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,316
Total Expenses
$12,337
Mortgage P&I
94%
$7,814
Property Taxes
14%
$1,135
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$249
Maintenance
4%
$333
Other
11%
$915