Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $385k initial cash invested.
-9.64%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$10,953
Rent
-$3,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,953
Total Expenses
$14,051
Mortgage P&I
79%
$8,654
Property Taxes
10%
$1,040
Home Insurance
6%
$612
HOA
0%
$21
Property Management
12%
$1,314
CapEx
4%
$438
Vacancy
3%
$329
Maintenance
4%
$438
Other
11%
$1,205