Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $365k initial cash invested.
-17.3%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$6,910
Rent
-$5,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,545
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,910
Total Expenses
$12,178
Mortgage P&I
119%
$8,214
Property Taxes
9%
$645
Home Insurance
9%
$604
HOA
5%
$367
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760