Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.58% first-year return on $370k initial cash invested.
-17.58%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$6,926
Rent
-$5,427
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$330k
Closing costs
1%
$16,495
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,926
Total Expenses
$12,353
Mortgage P&I
118%
$8,161
Property Taxes
18%
$1,214
Home Insurance
8%
$578
HOA
1%
$45
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762