Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $366k initial cash invested.
-13.08%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$8,997
Rent
-$3,995
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%
$16,593
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,997
Total Expenses
$12,992
Mortgage P&I
91%
$8,189
Property Taxes
13%
$1,131
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$1,080
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$990