Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.94% first-year return on $372k initial cash invested.
-21.94%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$5,700
Rent
-$6,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$338k
Closing costs
1%
$16,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,700
Total Expenses
$12,511
Mortgage P&I
148%
$8,432
Property Taxes
27%
$1,550
Home Insurance
10%
$591
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627