Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.64% first-year return on $366k initial cash invested.
-16.64%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$7,503
Rent
-$5,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,585
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,503
Total Expenses
$12,581
Mortgage P&I
109%
$8,194
Property Taxes
17%
$1,277
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825