Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $386k initial cash invested.
-11.02%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$10,194
Rent
-$3,539
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
6.4%
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
$10,194
Total Expenses
$13,733
Mortgage P&I
86%
$8,755
Property Taxes
9%
$900
Home Insurance
6%
$612
HOA
0%
$0
Property Management
12%
$1,223
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,121