Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $364k initial cash invested.
-7.88%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$10,990
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,477
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,990
Total Expenses
$13,380
Mortgage P&I
74%
$8,143
Property Taxes
6%
$624
Home Insurance
8%
$875
HOA
0%
$0
Property Management
12%
$1,319
CapEx
4%
$440
Vacancy
3%
$330
Maintenance
4%
$440
Other
11%
$1,209