Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $368k initial cash invested.
-13.66%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$8,844
Rent
-$4,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$334k
Closing costs
1%
$16,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,844
Total Expenses
$13,037
Mortgage P&I
93%
$8,210
Property Taxes
13%
$1,143
Home Insurance
7%
$612
HOA
1%
$65
Property Management
12%
$1,061
CapEx
4%
$354
Vacancy
3%
$265
Maintenance
4%
$354
Other
11%
$973