Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $384k initial cash invested.
-13.67%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$8,048
Rent
-$4,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1745k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,048
Total Expenses
$12,427
Mortgage P&I
107%
$8,622
Property Taxes
6%
$458
Home Insurance
8%
$611
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885