Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.21% first-year return on $397k initial cash invested.
-13.21%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$9,092
Rent
-$4,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1805k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$361k
Closing costs
1%
$18,050
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,092
Total Expenses
$13,464
Mortgage P&I
101%
$9,139
Property Taxes
7%
$603
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,091
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,000