Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $359k initial cash invested.
-7.29%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$12,039
Rent
-$2,182
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,039
Total Expenses
$14,221
Mortgage P&I
66%
$7,960
Property Taxes
13%
$1,598
Home Insurance
5%
$569
HOA
0%
$0
Property Management
12%
$1,445
CapEx
4%
$482
Vacancy
3%
$361
Maintenance
4%
$482
Other
11%
$1,324