Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.34% first-year return on $373k initial cash invested.
-20.34%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$7,176
Rent
-$6,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1691k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,905
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,176
Total Expenses
$13,497
Mortgage P&I
117%
$8,360
Property Taxes
29%
$2,103
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789