Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $402k initial cash invested.
-12.51%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$10,326
Rent
-$4,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,303
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,326
Total Expenses
$14,520
Mortgage P&I
87%
$8,965
Property Taxes
13%
$1,351
Home Insurance
7%
$693
HOA
0%
$0
Property Management
12%
$1,239
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,136