Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.79% first-year return on $365k initial cash invested.
-16.79%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$7,148
Rent
-$5,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,148
Total Expenses
$12,248
Mortgage P&I
114%
$8,122
Property Taxes
7%
$518
Home Insurance
8%
$578
HOA
8%
$600
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786