Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.03% first-year return on $354k initial cash invested.
-17.03%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$7,138
Rent
-$5,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,138
Total Expenses
$12,161
Mortgage P&I
112%
$7,977
Property Taxes
17%
$1,178
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$785