Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.19% first-year return on $417k initial cash invested.
-16.19%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$7,803
Rent
-$5,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,803
Total Expenses
$13,423
Mortgage P&I
120%
$9,338
Property Taxes
10%
$769
Home Insurance
9%
$664
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858