Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.24% first-year return on $351k initial cash invested.
-18.24%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$5,913
Rent
-$5,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$318k
Closing costs
1%
$15,875
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,913
Total Expenses
$11,253
Mortgage P&I
132%
$7,820
Property Taxes
14%
$846
Home Insurance
10%
$576
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$650