Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.08% first-year return on $372k initial cash invested.
-22.08%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,196
Rent
-$6,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1684k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,836
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$11,033
Mortgage P&I
196%
$8,237
Property Taxes
18%
$756
Home Insurance
15%
$612
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462