Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.83% first-year return on $365k initial cash invested.
-15.83%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$6,258
Rent
-$4,808
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
6.2%
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
$6,258
Total Expenses
$11,066
Mortgage P&I
129%
$8,088
Property Taxes
4%
$273
Home Insurance
9%
$578
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688