Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $366k initial cash invested.
-11.56%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$9,147
Rent
-$3,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,579
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,147
Total Expenses
$12,673
Mortgage P&I
89%
$8,149
Property Taxes
11%
$976
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$1,098
CapEx
4%
$366
Vacancy
3%
$274
Maintenance
4%
$366
Other
11%
$1,006