Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $386k initial cash invested.
-18.86%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$5,886
Rent
-$6,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1754k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$351k
Closing costs
1%
$17,539
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,886
Total Expenses
$11,957
Mortgage P&I
149%
$8,773
Property Taxes
8%
$479
Home Insurance
11%
$628
HOA
1%
$77
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647