Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.91% first-year return on $412k initial cash invested.
-12.91%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$8,988
Rent
-$4,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,760
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,988
Total Expenses
$13,421
Mortgage P&I
105%
$9,414
Property Taxes
3%
$284
Home Insurance
7%
$665
HOA
0%
$0
Property Management
12%
$1,079
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$989