Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $345k initial cash invested.
-16.06%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$8,448
Rent
-$4,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,574
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,448
Total Expenses
$13,067
Mortgage P&I
90%
$7,628
Property Taxes
24%
$2,016
Home Insurance
7%
$551
HOA
0%
$0
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$929