Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.4% first-year return on $406k initial cash invested.
-18.4%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$7,502
Rent
-$6,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1847k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$369k
Closing costs
1%
$18,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,502
Total Expenses
$13,726
Mortgage P&I
124%
$9,329
Property Taxes
16%
$1,184
Home Insurance
9%
$663
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825