Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.77% first-year return on $404k initial cash invested.
-21.77%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$6,906
Rent
-$7,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1840k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$368k
Closing costs
1%
$18,396
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,906
Total Expenses
$14,240
Mortgage P&I
131%
$9,056
Property Taxes
31%
$2,110
Home Insurance
11%
$726
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760