Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $411k initial cash invested.
-15.84%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$8,379
Rent
-$5,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1873k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$411k
Downpayment
20%
$375k
Closing costs
1%
$18,730
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,379
Total Expenses
$13,809
Mortgage P&I
114%
$9,547
Property Taxes
7%
$576
Home Insurance
10%
$838
HOA
0%
$0
Property Management
12%
$1,005
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$922