Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.62% first-year return on $386k initial cash invested.
-19.62%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$5,690
Rent
-$6,304
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
6.2%
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
$5,690
Total Expenses
$11,994
Mortgage P&I
151%
$8,586
Property Taxes
15%
$860
Home Insurance
11%
$612
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626