Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.1% first-year return on $407k initial cash invested.
-27.1%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$1,600
Rent
-$9,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,600
Total Expenses
$10,780
Mortgage P&I
562%
$8,993
Property Taxes
37%
$595
Home Insurance
41%
$648
HOA
0%
$0
Property Management
12%
$192
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$176