Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.48% first-year return on $415k initial cash invested.
-19.48%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$7,452
Rent
-$6,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,891
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,452
Total Expenses
$14,184
Mortgage P&I
125%
$9,333
Property Taxes
24%
$1,794
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820