Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $365k initial cash invested.
-16.61%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$7,160
Rent
-$5,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,503
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,160
Total Expenses
$12,207
Mortgage P&I
116%
$8,273
Property Taxes
13%
$905
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$788