Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $356k initial cash invested.
-14.85%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$8,324
Rent
-$4,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1611k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,114
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,324
Total Expenses
$12,734
Mortgage P&I
100%
$8,325
Property Taxes
12%
$1,000
Home Insurance
7%
$578
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916