Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.16% first-year return on $374k initial cash invested.
-16.16%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$7,509
Rent
-$5,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,509
Total Expenses
$12,544
Mortgage P&I
113%
$8,497
Property Taxes
12%
$902
Home Insurance
8%
$593
HOA
0%
$0
Property Management
12%
$901
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$826