Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $390k initial cash invested.
-13.43%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$8,560
Rent
-$4,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,713
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,560
Total Expenses
$12,924
Mortgage P&I
103%
$8,815
Property Taxes
6%
$540
Home Insurance
8%
$644
HOA
0%
$15
Property Management
12%
$1,027
CapEx
4%
$342
Vacancy
3%
$257
Maintenance
4%
$342
Other
11%
$942