Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.59% first-year return on $374k initial cash invested.
-18.59%
Cash On Cash
2.5%
Cap Rate
0.4
DSCR
$9,630
Rent
-$5,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,630
Total Expenses
$15,422
Mortgage P&I
93%
$8,942
Property Taxes
27%
$2,613
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,156
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,059