Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $364k initial cash invested.
-13.25%
Cash On Cash
3.1%
Cap Rate
0.54
DSCR
$8,978
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,482
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,978
Total Expenses
$13,000
Mortgage P&I
88%
$7,914
Property Taxes
17%
$1,492
Home Insurance
6%
$542
HOA
0%
$0
Property Management
12%
$1,077
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$988