Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.52% first-year return on $378k initial cash invested.
-17.52%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$7,744
Rent
-$5,518
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%
$17,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,744
Total Expenses
$13,262
Mortgage P&I
110%
$8,516
Property Taxes
20%
$1,555
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$929
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852