Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.2% first-year return on $349k initial cash invested.
-19.2%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$5,757
Rent
-$5,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$11,345
Mortgage P&I
135%
$7,792
Property Taxes
18%
$1,019
Home Insurance
10%
$577
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633