Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.17% first-year return on $366k initial cash invested.
-19.17%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$6,908
Rent
-$5,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,589
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,908
Total Expenses
$12,761
Mortgage P&I
121%
$8,325
Property Taxes
22%
$1,496
Home Insurance
9%
$592
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760