Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $402k initial cash invested.
-18.3%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$7,464
Rent
-$6,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$365k
Closing costs
1%
$18,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,464
Total Expenses
$13,589
Mortgage P&I
121%
$8,999
Property Taxes
15%
$1,111
Home Insurance
10%
$770
HOA
2%
$170
Property Management
12%
$896
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$821