Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.29% first-year return on $367k initial cash invested.
-23.29%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$4,244
Rent
-$7,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$333k
Closing costs
1%
$16,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$11,372
Mortgage P&I
193%
$8,185
Property Taxes
27%
$1,149
Home Insurance
14%
$595
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467