Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $389k initial cash invested.
-10.01%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$10,832
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,667
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,832
Total Expenses
$14,077
Mortgage P&I
82%
$8,839
Property Taxes
9%
$925
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,300
CapEx
4%
$433
Vacancy
3%
$325
Maintenance
4%
$433
Other
11%
$1,192