Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.64% first-year return on $358k initial cash invested.
-14.64%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$8,150
Rent
-$4,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,150
Total Expenses
$12,521
Mortgage P&I
98%
$8,023
Property Taxes
14%
$1,150
Home Insurance
7%
$578
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896