Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.2% first-year return on $384k initial cash invested.
-15.2%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$8,709
Rent
-$4,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,411
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,709
Total Expenses
$13,568
Mortgage P&I
100%
$8,681
Property Taxes
15%
$1,299
Home Insurance
7%
$628
HOA
0%
$0
Property Management
12%
$1,045
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$958