Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $379k initial cash invested.
-11.16%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$9,192
Rent
-$3,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1720k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,196
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,192
Total Expenses
$12,717
Mortgage P&I
91%
$8,323
Property Taxes
8%
$726
Home Insurance
6%
$542
HOA
0%
$0
Property Management
12%
$1,103
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,011