Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $349k initial cash invested.
-13.89%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$7,521
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,521
Total Expenses
$11,559
Mortgage P&I
103%
$7,715
Property Taxes
10%
$735
Home Insurance
7%
$551
HOA
0%
$0
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$827