Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.96% first-year return on $415k initial cash invested.
-21.96%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$6,216
Rent
-$7,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1889k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,216
Total Expenses
$13,805
Mortgage P&I
156%
$9,676
Property Taxes
22%
$1,354
Home Insurance
11%
$661
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$684