Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $374k initial cash invested.
-9.96%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$9,246
Rent
-$3,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,246
Total Expenses
$12,349
Mortgage P&I
91%
$8,385
Property Taxes
2%
$227
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,110
CapEx
4%
$370
Vacancy
3%
$277
Maintenance
4%
$370
Other
11%
$1,017