Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.79% first-year return on $360k initial cash invested.
-18.79%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$6,042
Rent
-$5,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$326k
Closing costs
1%
$16,280
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,042
Total Expenses
$11,678
Mortgage P&I
134%
$8,067
Property Taxes
16%
$968
Home Insurance
10%
$588
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665