Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.35% first-year return on $402k initial cash invested.
-16.35%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$8,055
Rent
-$5,481
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,296
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,055
Total Expenses
$13,536
Mortgage P&I
114%
$9,158
Property Taxes
12%
$1,000
Home Insurance
8%
$639
HOA
0%
$0
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886