Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.79% first-year return on $392k initial cash invested.
-25.79%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,902
Rent
-$8,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,803
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$11,324
Mortgage P&I
312%
$9,042
Property Taxes
21%
$622
Home Insurance
23%
$674
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319