Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $364k initial cash invested.
-10.88%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$8,745
Rent
-$3,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,745
Total Expenses
$12,049
Mortgage P&I
94%
$8,237
Property Taxes
3%
$262
Home Insurance
7%
$577
HOA
0%
$0
Property Management
12%
$1,049
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$962