Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.5% first-year return on $411k initial cash invested.
-17.5%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$7,833
Rent
-$5,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1874k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$375k
Closing costs
1%
$18,735
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,833
Total Expenses
$13,832
Mortgage P&I
120%
$9,406
Property Taxes
14%
$1,064
Home Insurance
9%
$699
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862