Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $384k initial cash invested.
-12.72%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$10,203
Rent
-$4,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,407
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,203
Total Expenses
$14,269
Mortgage P&I
85%
$8,650
Property Taxes
14%
$1,396
Home Insurance
6%
$630
HOA
1%
$125
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122