Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.78% first-year return on $384k initial cash invested.
-16.78%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$7,947
Rent
-$5,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,443
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,947
Total Expenses
$13,320
Mortgage P&I
109%
$8,623
Property Taxes
18%
$1,435
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874