Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $365k initial cash invested.
-13.58%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$7,929
Rent
-$4,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,541
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,929
Total Expenses
$12,065
Mortgage P&I
103%
$8,138
Property Taxes
8%
$641
Home Insurance
7%
$591
HOA
0%
$0
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872