Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.14% first-year return on $351k initial cash invested.
-13.14%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$8,782
Rent
-$3,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,782
Total Expenses
$12,625
Mortgage P&I
93%
$8,189
Property Taxes
10%
$891
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$966