Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.71% first-year return on $399k initial cash invested.
-21.71%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$6,492
Rent
-$7,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$363k
Closing costs
1%
$18,147
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,492
Total Expenses
$13,712
Mortgage P&I
138%
$8,975
Property Taxes
29%
$1,881
Home Insurance
10%
$648
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714