Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.03% first-year return on $350k initial cash invested.
-15.03%
Cash On Cash
2.71%
Cap Rate
0.47
DSCR
$7,252
Rent
-$4,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1579k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,788
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,252
Total Expenses
$11,630
Mortgage P&I
106%
$7,658
Property Taxes
15%
$1,090
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798