Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $402k initial cash invested.
-11.17%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$10,792
Rent
-$3,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,288
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,792
Total Expenses
$14,534
Mortgage P&I
85%
$9,177
Property Taxes
10%
$1,075
Home Insurance
6%
$612
HOA
0%
$0
Property Management
12%
$1,295
CapEx
4%
$432
Vacancy
3%
$324
Maintenance
4%
$432
Other
11%
$1,187