Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.65% first-year return on $358k initial cash invested.
-18.65%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$6,470
Rent
-$5,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1617k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$323k
Closing costs
1%
$16,172
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,470
Total Expenses
$12,028
Mortgage P&I
124%
$8,009
Property Taxes
19%
$1,254
Home Insurance
9%
$565
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712