Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $378k initial cash invested.
-15.84%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$8,422
Rent
-$4,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,140
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,422
Total Expenses
$13,410
Mortgage P&I
101%
$8,493
Property Taxes
17%
$1,428
Home Insurance
7%
$625
HOA
0%
$0
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$926