Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.72% first-year return on $373k initial cash invested.
-20.72%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$7,116
Rent
-$6,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,920
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,116
Total Expenses
$13,563
Mortgage P&I
118%
$8,368
Property Taxes
12%
$850
Home Insurance
27%
$1,925
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$783