Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.8% first-year return on $388k initial cash invested.
-20.8%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$6,308
Rent
-$6,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1761k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$352k
Closing costs
1%
$17,612
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,308
Total Expenses
$13,031
Mortgage P&I
140%
$8,848
Property Taxes
22%
$1,409
Home Insurance
10%
$630
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694