Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $367k initial cash invested.
-4.94%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$13,102
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,102
Total Expenses
$14,613
Mortgage P&I
62%
$8,176
Property Taxes
11%
$1,405
Home Insurance
4%
$578
HOA
0%
$0
Property Management
12%
$1,572
CapEx
4%
$524
Vacancy
3%
$393
Maintenance
4%
$524
Other
11%
$1,441