Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $402k initial cash invested.
-9.6%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$11,596
Rent
-$3,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$365k
Closing costs
1%
$18,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,596
Total Expenses
$14,809
Mortgage P&I
78%
$9,033
Property Taxes
10%
$1,170
Home Insurance
6%
$662
HOA
0%
$0
Property Management
12%
$1,392
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,276