Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.08% first-year return on $372k initial cash invested.
-18.08%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$6,502
Rent
-$5,613
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
6.3%
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
$6,502
Total Expenses
$12,115
Mortgage P&I
129%
$8,369
Property Taxes
15%
$945
Home Insurance
9%
$591
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715