Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.62% first-year return on $382k initial cash invested.
-18.62%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$6,426
Rent
-$5,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,326
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,426
Total Expenses
$12,352
Mortgage P&I
134%
$8,590
Property Taxes
15%
$954
Home Insurance
10%
$623
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707