Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.33% first-year return on $350k initial cash invested.
-10.33%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$11,838
Rent
-$3,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,810
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,838
Total Expenses
$14,850
Mortgage P&I
66%
$7,822
Property Taxes
7%
$812
Home Insurance
6%
$752
HOA
12%
$1,438
Property Management
12%
$1,421
CapEx
4%
$474
Vacancy
3%
$355
Maintenance
4%
$474
Other
11%
$1,302