Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.46% first-year return on $365k initial cash invested.
-24.46%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$4,314
Rent
-$7,429
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
6.4%
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
$4,314
Total Expenses
$11,743
Mortgage P&I
191%
$8,239
Property Taxes
34%
$1,458
Home Insurance
13%
$578
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475