Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $347k initial cash invested.
-18.35%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$7,096
Rent
-$5,301
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,096
Total Expenses
$12,397
Mortgage P&I
110%
$7,794
Property Taxes
20%
$1,410
Home Insurance
8%
$559
HOA
3%
$220
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781