Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $373k initial cash invested.
-11.3%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$10,392
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,899
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,392
Total Expenses
$13,904
Mortgage P&I
81%
$8,397
Property Taxes
13%
$1,371
Home Insurance
6%
$602
HOA
0%
$0
Property Management
12%
$1,247
CapEx
4%
$416
Vacancy
3%
$312
Maintenance
4%
$416
Other
11%
$1,143