Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $357k initial cash invested.
-12.41%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$8,424
Rent
-$3,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,424
Total Expenses
$12,120
Mortgage P&I
96%
$8,073
Property Taxes
7%
$604
Home Insurance
7%
$578
HOA
0%
$0
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$927