Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.07% first-year return on $381k initial cash invested.
-11.07%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$9,332
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1728k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,283
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,332
Total Expenses
$12,847
Mortgage P&I
95%
$8,825
Property Taxes
2%
$219
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,120
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,027