Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.96% first-year return on $387k initial cash invested.
-24.96%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$4,842
Rent
-$8,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1841k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$368k
Closing costs
1%
$18,406
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,842
Total Expenses
$12,881
Mortgage P&I
194%
$9,392
Property Taxes
25%
$1,198
Home Insurance
13%
$644
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533