Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.71% first-year return on $354k initial cash invested.
-22.71%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$3,272
Rent
-$6,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$9,967
Mortgage P&I
246%
$8,043
Property Taxes
8%
$251
Home Insurance
17%
$560
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360