Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $368k initial cash invested.
-17.1%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$7,492
Rent
-$5,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,660
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,492
Total Expenses
$12,734
Mortgage P&I
110%
$8,226
Property Taxes
18%
$1,367
Home Insurance
8%
$593
HOA
0%
$0
Property Management
12%
$899
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$824