Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $375k initial cash invested.
-14.47%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$8,458
Rent
-$4,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,458
Total Expenses
$12,977
Mortgage P&I
102%
$8,623
Property Taxes
9%
$750
Home Insurance
7%
$621
HOA
1%
$108
Property Management
12%
$1,015
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930