Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.64% first-year return on $364k initial cash invested.
-17.64%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$7,592
Rent
-$5,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,592
Total Expenses
$12,948
Mortgage P&I
107%
$8,113
Property Taxes
22%
$1,676
Home Insurance
8%
$577
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835