Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.64% first-year return on $354k initial cash invested.
-24.64%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,259
Rent
-$7,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$9,528
Mortgage P&I
354%
$8,001
Property Taxes
8%
$181
Home Insurance
25%
$560
HOA
1%
$19
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248