Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.89% first-year return on $352k initial cash invested.
-12.89%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$10,869
Rent
-$3,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,869
Total Expenses
$14,649
Mortgage P&I
73%
$7,946
Property Taxes
23%
$2,451
Home Insurance
5%
$556
HOA
0%
$0
Property Management
12%
$1,304
CapEx
4%
$435
Vacancy
3%
$326
Maintenance
4%
$435
Other
11%
$1,196