Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.96% first-year return on $375k initial cash invested.
-17.96%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$7,005
Rent
-$5,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,987
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,005
Total Expenses
$12,612
Mortgage P&I
119%
$8,324
Property Taxes
20%
$1,418
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771