Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.15% first-year return on $403k initial cash invested.
-21.15%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$8,550
Rent
-$7,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$366k
Closing costs
1%
$18,321
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,550
Total Expenses
$15,647
Mortgage P&I
107%
$9,156
Property Taxes
34%
$2,922
Home Insurance
8%
$663
HOA
0%
$0
Property Management
12%
$1,026
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$940