Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $418k initial cash invested.
-13.89%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$11,878
Rent
-$4,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,056
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,878
Total Expenses
$16,719
Mortgage P&I
79%
$9,395
Property Taxes
14%
$1,667
Home Insurance
5%
$595
HOA
9%
$1,024
Property Management
12%
$1,425
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,307