Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $354k initial cash invested.
-19.51%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$4,672
Rent
-$5,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$10,428
Mortgage P&I
170%
$7,955
Property Taxes
7%
$324
Home Insurance
12%
$560
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514