Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.42% first-year return on $358k initial cash invested.
-17.42%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$7,174
Rent
-$5,200
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%
$16,203
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,174
Total Expenses
$12,374
Mortgage P&I
112%
$8,016
Property Taxes
14%
$991
Home Insurance
8%
$578
HOA
5%
$350
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789