Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $359k initial cash invested.
-18.14%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$4,938
Rent
-$5,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,254
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$10,369
Mortgage P&I
162%
$8,017
Property Taxes
2%
$81
Home Insurance
12%
$591
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543