Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.65% first-year return on $392k initial cash invested.
-18.65%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$6,669
Rent
-$6,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1781k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,806
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,669
Total Expenses
$12,759
Mortgage P&I
132%
$8,804
Property Taxes
16%
$1,039
Home Insurance
10%
$648
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734