Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.57% first-year return on $396k initial cash invested.
-16.57%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$7,006
Rent
-$5,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,006
Total Expenses
$12,475
Mortgage P&I
127%
$8,865
Property Taxes
9%
$598
Home Insurance
9%
$630
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771