Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.84% first-year return on $386k initial cash invested.
-21.84%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,706
Rent
-$7,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$11,723
Mortgage P&I
191%
$8,976
Property Taxes
11%
$535
Home Insurance
13%
$612
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518