Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.97% first-year return on $372k initial cash invested.
-17.97%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$7,534
Rent
-$5,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,534
Total Expenses
$13,102
Mortgage P&I
111%
$8,378
Property Taxes
17%
$1,296
Home Insurance
8%
$595
HOA
4%
$272
Property Management
12%
$904
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$829