Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.9% first-year return on $364k initial cash invested.
-19.9%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$6,082
Rent
-$6,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1646k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$329k
Closing costs
1%
$16,463
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,082
Total Expenses
$12,114
Mortgage P&I
134%
$8,145
Property Taxes
16%
$961
Home Insurance
10%
$594
HOA
6%
$347
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669