Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $389k initial cash invested.
-14.77%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$8,262
Rent
-$4,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,654
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,262
Total Expenses
$13,047
Mortgage P&I
106%
$8,793
Property Taxes
10%
$816
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$991
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$909