Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.05% first-year return on $366k initial cash invested.
-13.05%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$8,520
Rent
-$3,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,520
Total Expenses
$12,502
Mortgage P&I
96%
$8,168
Property Taxes
9%
$750
Home Insurance
7%
$612
HOA
1%
$75
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937