Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.23% first-year return on $361k initial cash invested.
-18.23%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$6,214
Rent
-$5,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$321k
Closing costs
1%
$16,049
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,214
Total Expenses
$11,699
Mortgage P&I
128%
$7,940
Property Taxes
17%
$1,030
Home Insurance
9%
$586
HOA
0%
$29
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$684