Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $367k initial cash invested.
-6.91%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$11,504
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$333k
Closing costs
1%
$16,627
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,504
Total Expenses
$13,619
Mortgage P&I
71%
$8,222
Property Taxes
7%
$859
Home Insurance
5%
$628
HOA
0%
$0
Property Management
12%
$1,380
CapEx
4%
$460
Vacancy
3%
$345
Maintenance
4%
$460
Other
11%
$1,265