Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.68% first-year return on $390k initial cash invested.
-19.68%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$5,990
Rent
-$6,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,707
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,990
Total Expenses
$12,383
Mortgage P&I
145%
$8,678
Property Taxes
17%
$1,004
Home Insurance
11%
$663
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659