Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $346k initial cash invested.
-15.38%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$7,468
Rent
-$4,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,639
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,468
Total Expenses
$11,908
Mortgage P&I
103%
$7,718
Property Taxes
14%
$1,057
Home Insurance
8%
$584
HOA
0%
$10
Property Management
12%
$896
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$821