Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $350k initial cash invested.
-8.84%
Cash On Cash
4.08%
Cap Rate
0.71
DSCR
$9,998
Rent
-$2,574
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,789
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,998
Total Expenses
$12,572
Mortgage P&I
75%
$7,539
Property Taxes
12%
$1,215
Home Insurance
4%
$418
HOA
0%
$0
Property Management
12%
$1,200
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,100