Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $377k initial cash invested.
-15.39%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$8,458
Rent
-$4,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,102
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,458
Total Expenses
$13,294
Mortgage P&I
101%
$8,518
Property Taxes
15%
$1,289
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$1,015
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930