Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $364k initial cash invested.
-13.31%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$8,494
Rent
-$4,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,479
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,494
Total Expenses
$12,533
Mortgage P&I
96%
$8,157
Property Taxes
10%
$866
Home Insurance
7%
$612
HOA
0%
$10
Property Management
12%
$1,019
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$934