Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.05% first-year return on $365k initial cash invested.
-20.05%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$7,536
Rent
-$6,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,539
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,536
Total Expenses
$13,640
Mortgage P&I
108%
$8,137
Property Taxes
25%
$1,880
Home Insurance
9%
$647
HOA
6%
$415
Property Management
12%
$904
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$829