Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.52% first-year return on $365k initial cash invested.
-10.52%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$10,071
Rent
-$3,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,541
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,071
Total Expenses
$13,275
Mortgage P&I
82%
$8,238
Property Taxes
10%
$960
Home Insurance
6%
$612
HOA
0%
$40
Property Management
12%
$1,209
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,108