Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $357k initial cash invested.
-11.84%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$9,357
Rent
-$3,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,357
Total Expenses
$12,879
Mortgage P&I
85%
$7,952
Property Taxes
12%
$1,151
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,123
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,029