Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $354k initial cash invested.
-15.17%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$8,702
Rent
-$4,470
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,702
Total Expenses
$13,172
Mortgage P&I
91%
$7,923
Property Taxes
20%
$1,732
Home Insurance
6%
$559
HOA
0%
$0
Property Management
12%
$1,044
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$957