Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.04% first-year return on $397k initial cash invested.
-19.04%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$6,632
Rent
-$6,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$360k
Closing costs
1%
$18,024
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,632
Total Expenses
$12,922
Mortgage P&I
136%
$9,035
Property Taxes
15%
$1,006
Home Insurance
9%
$626
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730