Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17% first-year return on $347k initial cash invested.
-17%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$6,723
Rent
-$4,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1567k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,671
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,723
Total Expenses
$11,640
Mortgage P&I
118%
$7,941
Property Taxes
13%
$853
Home Insurance
8%
$559
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740