Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.53% first-year return on $370k initial cash invested.
-13.53%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$7,614
Rent
-$4,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,614
Total Expenses
$11,782
Mortgage P&I
108%
$8,258
Property Taxes
4%
$339
Home Insurance
8%
$586
HOA
0%
$9
Property Management
12%
$914
CapEx
4%
$305
Vacancy
3%
$228
Maintenance
4%
$305
Other
11%
$838