Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.23% first-year return on $412k initial cash invested.
-18.23%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$7,476
Rent
-$6,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$376k
Closing costs
1%
$18,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,476
Total Expenses
$13,740
Mortgage P&I
123%
$9,177
Property Taxes
16%
$1,228
Home Insurance
9%
$688
HOA
1%
$106
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822