Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.28% first-year return on $353k initial cash invested.
-21.28%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,784
Rent
-$6,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,953
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$11,044
Mortgage P&I
165%
$7,903
Property Taxes
20%
$937
Home Insurance
12%
$578
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526