Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.13% first-year return on $370k initial cash invested.
-14.13%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$8,763
Rent
-$4,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,763
Total Expenses
$13,117
Mortgage P&I
94%
$8,245
Property Taxes
13%
$1,114
Home Insurance
7%
$586
HOA
2%
$191
Property Management
12%
$1,052
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$964