Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.1% first-year return on $386k initial cash invested.
-18.1%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$6,652
Rent
-$5,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,652
Total Expenses
$12,473
Mortgage P&I
131%
$8,738
Property Taxes
12%
$825
Home Insurance
10%
$648
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732