Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.02% first-year return on $391k initial cash invested.
-21.02%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$4,500
Rent
-$6,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,500
Total Expenses
$11,344
Mortgage P&I
194%
$8,743
Property Taxes
10%
$450
Home Insurance
14%
$621
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495