Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.73% first-year return on $357k initial cash invested.
-16.73%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$7,917
Rent
-$4,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,129
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,917
Total Expenses
$12,891
Mortgage P&I
101%
$7,964
Property Taxes
15%
$1,222
Home Insurance
8%
$612
HOA
5%
$400
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871