Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $371k initial cash invested.
-13.33%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$10,012
Rent
-$4,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,799
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,012
Total Expenses
$14,130
Mortgage P&I
83%
$8,290
Property Taxes
18%
$1,808
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,201
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,101