Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.34% first-year return on $362k initial cash invested.
-17.34%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$8,036
Rent
-$5,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,036
Total Expenses
$13,272
Mortgage P&I
101%
$8,114
Property Taxes
20%
$1,645
Home Insurance
7%
$542
HOA
3%
$240
Property Management
12%
$964
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$884