Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $364k initial cash invested.
-16.09%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$6,642
Rent
-$4,888
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,642
Total Expenses
$11,530
Mortgage P&I
126%
$8,347
Property Taxes
5%
$314
Home Insurance
9%
$578
HOA
0%
$32
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731