Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $408k initial cash invested.
-11.49%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$11,718
Rent
-$3,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1855k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$371k
Closing costs
1%
$18,551
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,718
Total Expenses
$15,620
Mortgage P&I
78%
$9,155
Property Taxes
16%
$1,816
Home Insurance
6%
$664
HOA
0%
$0
Property Management
12%
$1,406
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,289