Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.8% first-year return on $390k initial cash invested.
-18.8%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$7,788
Rent
-$6,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,718
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,788
Total Expenses
$13,898
Mortgage P&I
113%
$8,834
Property Taxes
23%
$1,784
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857