Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20% first-year return on $414k initial cash invested.
-20%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$5,392
Rent
-$6,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1885k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,392
Total Expenses
$12,288
Mortgage P&I
174%
$9,369
Property Taxes
8%
$425
Home Insurance
12%
$660
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593