Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $371k initial cash invested.
-14.7%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$8,655
Rent
-$4,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$337k
Closing costs
1%
$16,826
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,655
Total Expenses
$13,205
Mortgage P&I
96%
$8,308
Property Taxes
16%
$1,394
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,039
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$952