Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $355k initial cash invested.
-15.73%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$7,456
Rent
-$4,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,052
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,456
Total Expenses
$12,112
Mortgage P&I
111%
$8,264
Property Taxes
10%
$721
Home Insurance
8%
$592
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820