Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $354k initial cash invested.
-9.15%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$9,981
Rent
-$2,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,981
Total Expenses
$12,680
Mortgage P&I
80%
$7,969
Property Taxes
8%
$758
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,198
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,098