Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.74% first-year return on $384k initial cash invested.
-21.74%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$6,436
Rent
-$6,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1743k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,431
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,436
Total Expenses
$13,393
Mortgage P&I
136%
$8,747
Property Taxes
29%
$1,847
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708