Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $387k initial cash invested.
-10.34%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$11,728
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,728
Total Expenses
$15,060
Mortgage P&I
74%
$8,655
Property Taxes
16%
$1,860
Home Insurance
5%
$558
HOA
0%
$0
Property Management
12%
$1,407
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,290