Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.52% first-year return on $396k initial cash invested.
-18.52%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$7,892
Rent
-$6,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,021
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,892
Total Expenses
$14,012
Mortgage P&I
113%
$8,939
Property Taxes
22%
$1,759
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$947
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$868