Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $365k initial cash invested.
-16.13%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$8,146
Rent
-$4,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,542
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,146
Total Expenses
$13,057
Mortgage P&I
102%
$8,280
Property Taxes
14%
$1,116
Home Insurance
7%
$595
HOA
4%
$296
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896