Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.55% first-year return on $353k initial cash invested.
-24.55%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,295
Rent
-$7,220
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$9,515
Mortgage P&I
347%
$7,971
Property Taxes
9%
$206
Home Insurance
24%
$558
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252