Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $384k initial cash invested.
-8.79%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$11,774
Rent
-$2,811
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,774
Total Expenses
$14,585
Mortgage P&I
73%
$8,591
Property Taxes
12%
$1,363
Home Insurance
5%
$628
HOA
0%
$0
Property Management
12%
$1,413
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,295