Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $351k initial cash invested.
-16.3%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$6,086
Rent
-$4,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,845
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,086
Total Expenses
$10,850
Mortgage P&I
129%
$7,873
Property Taxes
4%
$266
Home Insurance
9%
$560
HOA
1%
$83
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$669