Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.03% first-year return on $353k initial cash invested.
-15.03%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$6,376
Rent
-$4,422
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
6.4%
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
$6,376
Total Expenses
$10,798
Mortgage P&I
125%
$7,984
Property Taxes
1%
$89
Home Insurance
9%
$558
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701