Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.4% first-year return on $365k initial cash invested.
-17.4%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$8,988
Rent
-$5,295
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,537
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,988
Total Expenses
$14,283
Mortgage P&I
91%
$8,217
Property Taxes
18%
$1,634
Home Insurance
7%
$612
HOA
8%
$762
Property Management
12%
$1,079
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$989