Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.26% first-year return on $361k initial cash invested.
-17.26%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$7,203
Rent
-$5,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1632k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$326k
Closing costs
1%
$16,316
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,203
Total Expenses
$12,391
Mortgage P&I
113%
$8,142
Property Taxes
15%
$1,046
Home Insurance
7%
$488
HOA
4%
$267
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792