Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $396k initial cash invested.
-13.49%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$8,050
Rent
-$4,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,050
Total Expenses
$12,499
Mortgage P&I
110%
$8,878
Property Taxes
3%
$203
Home Insurance
8%
$630
HOA
1%
$50
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886