Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.23% first-year return on $367k initial cash invested.
-12.23%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$10,068
Rent
-$3,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,620
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,068
Total Expenses
$13,809
Mortgage P&I
83%
$8,342
Property Taxes
14%
$1,460
Home Insurance
6%
$584
HOA
0%
$0
Property Management
12%
$1,208
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,107