Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.09% first-year return on $374k initial cash invested.
-18.09%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$8,002
Rent
-$5,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1693k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,934
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,002
Total Expenses
$13,633
Mortgage P&I
105%
$8,386
Property Taxes
20%
$1,565
Home Insurance
7%
$593
HOA
5%
$369
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880