Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $394k initial cash invested.
-14.28%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$8,121
Rent
-$4,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,121
Total Expenses
$12,805
Mortgage P&I
111%
$8,982
Property Taxes
5%
$403
Home Insurance
8%
$626
HOA
0%
$32
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$893