Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $349k initial cash invested.
-17.13%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$7,646
Rent
-$4,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1574k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,742
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,646
Total Expenses
$12,621
Mortgage P&I
102%
$7,769
Property Taxes
10%
$788
Home Insurance
9%
$665
HOA
10%
$799
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841