Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $390k initial cash invested.
-11.41%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$10,636
Rent
-$3,709
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,710
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,636
Total Expenses
$14,345
Mortgage P&I
82%
$8,722
Property Taxes
13%
$1,429
Home Insurance
5%
$579
HOA
0%
$0
Property Management
12%
$1,276
CapEx
4%
$425
Vacancy
3%
$319
Maintenance
4%
$425
Other
11%
$1,170