Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.38% first-year return on $404k initial cash invested.
-18.38%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$7,590
Rent
-$6,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1837k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$367k
Closing costs
1%
$18,365
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,590
Total Expenses
$13,774
Mortgage P&I
119%
$9,059
Property Taxes
19%
$1,470
Home Insurance
9%
$663
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835