Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $366k initial cash invested.
-12.24%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$9,598
Rent
-$3,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,598
Total Expenses
$13,335
Mortgage P&I
84%
$8,022
Property Taxes
16%
$1,524
Home Insurance
5%
$525
HOA
0%
$0
Property Management
12%
$1,152
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,056