Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.54% first-year return on $365k initial cash invested.
-20.54%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$4,599
Rent
-$6,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$10,839
Mortgage P&I
176%
$8,086
Property Taxes
13%
$611
Home Insurance
13%
$578
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506