Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.67% first-year return on $348k initial cash invested.
-14.67%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$7,665
Rent
-$4,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,707
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,665
Total Expenses
$11,918
Mortgage P&I
103%
$7,862
Property Taxes
12%
$889
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$843