Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $385k initial cash invested.
-11.57%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$9,620
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,476
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,620
Total Expenses
$13,331
Mortgage P&I
91%
$8,713
Property Taxes
7%
$718
Home Insurance
7%
$629
HOA
0%
$0
Property Management
12%
$1,154
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,058