Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $354k initial cash invested.
-11.34%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$8,124
Rent
-$3,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,124
Total Expenses
$11,468
Mortgage P&I
98%
$7,955
Property Taxes
2%
$190
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894