Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.49% first-year return on $400k initial cash invested.
-20.49%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$6,033
Rent
-$6,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1818k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,033
Total Expenses
$12,861
Mortgage P&I
149%
$9,007
Property Taxes
19%
$1,138
Home Insurance
11%
$665
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664