Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.25% first-year return on $378k initial cash invested.
-21.25%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$6,304
Rent
-$6,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,304
Total Expenses
$13,006
Mortgage P&I
134%
$8,474
Property Taxes
28%
$1,778
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693