Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $416k initial cash invested.
-14.26%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$8,982
Rent
-$4,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,982
Total Expenses
$13,925
Mortgage P&I
105%
$9,466
Property Taxes
8%
$743
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,078
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$988