Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $400k initial cash invested.
-19.03%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$6,135
Rent
-$6,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1817k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$363k
Closing costs
1%
$18,173
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,135
Total Expenses
$12,474
Mortgage P&I
148%
$9,074
Property Taxes
11%
$667
Home Insurance
11%
$648
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675