Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.12% first-year return on $396k initial cash invested.
-17.12%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$7,322
Rent
-$5,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,322
Total Expenses
$12,970
Mortgage P&I
126%
$9,192
Property Taxes
5%
$358
Home Insurance
9%
$630
HOA
4%
$300
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$805