Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $349k initial cash invested.
-9.84%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$10,202
Rent
-$2,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$316k
Closing costs
1%
$15,779
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,202
Total Expenses
$13,068
Mortgage P&I
77%
$7,875
Property Taxes
11%
$1,165
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122