Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.74% first-year return on $387k initial cash invested.
-20.74%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$6,758
Rent
-$6,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,588
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,758
Total Expenses
$13,452
Mortgage P&I
132%
$8,905
Property Taxes
25%
$1,656
Home Insurance
9%
$594
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743