Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.33% first-year return on $362k initial cash invested.
-22.33%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,683
Rent
-$6,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$327k
Closing costs
1%
$16,359
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$11,411
Mortgage P&I
175%
$8,179
Property Taxes
22%
$1,046
Home Insurance
13%
$595
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515