Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.49% first-year return on $366k initial cash invested.
-15.49%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$9,694
Rent
-$4,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,694
Total Expenses
$14,423
Mortgage P&I
87%
$8,416
Property Taxes
20%
$1,899
Home Insurance
6%
$542
HOA
3%
$270
Property Management
12%
$1,163
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,066