Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.58% first-year return on $356k initial cash invested.
-21.58%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$5,646
Rent
-$6,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,082
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,646
Total Expenses
$12,043
Mortgage P&I
141%
$7,957
Property Taxes
28%
$1,565
Home Insurance
10%
$559
HOA
1%
$42
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621