Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.51% first-year return on $370k initial cash invested.
-20.51%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$6,710
Rent
-$6,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,756
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,710
Total Expenses
$13,033
Mortgage P&I
124%
$8,340
Property Taxes
26%
$1,726
Home Insurance
9%
$594
HOA
1%
$93
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738