Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $346k initial cash invested.
-12.56%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$7,786
Rent
-$3,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,632
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,786
Total Expenses
$11,410
Mortgage P&I
98%
$7,657
Property Taxes
6%
$491
Home Insurance
7%
$560
HOA
1%
$56
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856