Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.58% first-year return on $366k initial cash invested.
-21.58%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,170
Rent
-$6,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,551
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$10,743
Mortgage P&I
197%
$8,230
Property Taxes
12%
$491
Home Insurance
14%
$604
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459