Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.15% first-year return on $407k initial cash invested.
-23.15%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,405
Rent
-$7,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$11,246
Mortgage P&I
268%
$9,113
Property Taxes
10%
$327
Home Insurance
19%
$648
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375