Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $384k initial cash invested.
-13.67%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$9,351
Rent
-$4,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,412
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,351
Total Expenses
$13,723
Mortgage P&I
92%
$8,611
Property Taxes
13%
$1,180
Home Insurance
8%
$752
HOA
0%
$0
Property Management
12%
$1,122
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,029