Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.51% first-year return on $381k initial cash invested.
-21.51%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$6,390
Rent
-$6,823
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%
$17,267
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,390
Total Expenses
$13,213
Mortgage P&I
134%
$8,542
Property Taxes
28%
$1,765
Home Insurance
10%
$628
HOA
2%
$104
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703