Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.92% first-year return on $366k initial cash invested.
-14.92%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$8,148
Rent
-$4,553
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,148
Total Expenses
$12,701
Mortgage P&I
102%
$8,275
Property Taxes
7%
$588
Home Insurance
7%
$578
HOA
6%
$490
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896