Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.53% first-year return on $348k initial cash invested.
-18.53%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$5,584
Rent
-$5,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1572k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,716
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,584
Total Expenses
$10,959
Mortgage P&I
141%
$7,884
Property Taxes
8%
$474
Home Insurance
10%
$570
HOA
2%
$133
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614