Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $395k initial cash invested.
-16.07%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$9,141
Rent
-$5,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,141
Total Expenses
$14,431
Mortgage P&I
97%
$8,850
Property Taxes
20%
$1,825
Home Insurance
7%
$628
HOA
0%
$19
Property Management
12%
$1,097
CapEx
4%
$366
Vacancy
3%
$274
Maintenance
4%
$366
Other
11%
$1,006