Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.26% first-year return on $348k initial cash invested.
-18.26%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$6,560
Rent
-$5,290
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,693
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,560
Total Expenses
$11,850
Mortgage P&I
118%
$7,761
Property Taxes
11%
$716
Home Insurance
10%
$665
HOA
7%
$478
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722