Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $354k initial cash invested.
-13.43%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$8,224
Rent
-$3,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,982
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,224
Total Expenses
$12,183
Mortgage P&I
93%
$7,631
Property Taxes
15%
$1,266
Home Insurance
6%
$489
HOA
0%
$0
Property Management
12%
$987
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905