Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.56% first-year return on $381k initial cash invested.
-18.56%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$6,990
Rent
-$5,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$345k
Closing costs
1%
$17,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,990
Total Expenses
$12,876
Mortgage P&I
123%
$8,579
Property Taxes
19%
$1,307
Home Insurance
9%
$612
HOA
0%
$0
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769