Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.28% first-year return on $382k initial cash invested.
-13.28%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$9,520
Rent
-$4,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,329
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,520
Total Expenses
$13,747
Mortgage P&I
92%
$8,798
Property Taxes
7%
$713
Home Insurance
7%
$629
HOA
4%
$370
Property Management
12%
$1,142
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,047