Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.66% first-year return on $392k initial cash invested.
-22.66%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$3,522
Rent
-$7,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$10,921
Mortgage P&I
250%
$8,799
Property Taxes
9%
$301
Home Insurance
18%
$623
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387