Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $378k initial cash invested.
-13.82%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$7,452
Rent
-$4,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,132
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,452
Total Expenses
$11,802
Mortgage P&I
113%
$8,417
Property Taxes
3%
$187
Home Insurance
9%
$664
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820