Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.38% first-year return on $386k initial cash invested.
-19.38%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$5,848
Rent
-$6,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,848
Total Expenses
$12,073
Mortgage P&I
148%
$8,658
Property Taxes
14%
$815
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643