Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.12% first-year return on $354k initial cash invested.
-10.12%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$8,643
Rent
-$2,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,643
Total Expenses
$11,626
Mortgage P&I
93%
$8,004
Property Taxes
1%
$123
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,037
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$951