Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.25% first-year return on $369k initial cash invested.
-19.25%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,956
Rent
-$5,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1672k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,715
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,956
Total Expenses
$11,877
Mortgage P&I
139%
$8,282
Property Taxes
16%
$958
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655