Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23% first-year return on $347k initial cash invested.
-23%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$4,694
Rent
-$6,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,645
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$11,335
Mortgage P&I
165%
$7,741
Property Taxes
28%
$1,327
Home Insurance
13%
$629
HOA
1%
$42
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516