Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $405k initial cash invested.
-11.76%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$9,730
Rent
-$3,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1845k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$369k
Closing costs
1%
$18,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,730
Total Expenses
$13,702
Mortgage P&I
95%
$9,208
Property Taxes
4%
$411
Home Insurance
7%
$675
HOA
1%
$100
Property Management
12%
$1,168
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,070