Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.89% first-year return on $396k initial cash invested.
-17.89%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$7,274
Rent
-$5,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,274
Total Expenses
$13,171
Mortgage P&I
123%
$8,940
Property Taxes
15%
$1,121
Home Insurance
9%
$629
HOA
0%
$8
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800