Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $408k initial cash invested.
-15.41%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$8,316
Rent
-$5,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,316
Total Expenses
$13,562
Mortgage P&I
111%
$9,203
Property Taxes
11%
$880
Home Insurance
8%
$651
HOA
0%
$0
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$249
Maintenance
4%
$333
Other
11%
$915