Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.87% first-year return on $353k initial cash invested.
-22.87%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$5,240
Rent
-$6,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,955
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$11,970
Mortgage P&I
150%
$7,852
Property Taxes
30%
$1,569
Home Insurance
11%
$558
HOA
4%
$209
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576