Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $366k initial cash invested.
-17.49%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$8,016
Rent
-$5,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,581
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,016
Total Expenses
$13,354
Mortgage P&I
102%
$8,167
Property Taxes
24%
$1,885
Home Insurance
7%
$576
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$240
Maintenance
4%
$321
Other
11%
$882