Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.7% first-year return on $349k initial cash invested.
-15.7%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$7,863
Rent
-$4,561
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,743
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,863
Total Expenses
$12,424
Mortgage P&I
99%
$7,750
Property Taxes
18%
$1,448
Home Insurance
7%
$551
HOA
0%
$0
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$865