Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $417k initial cash invested.
-11.79%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$10,412
Rent
-$4,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,412
Total Expenses
$14,507
Mortgage P&I
92%
$9,546
Property Taxes
7%
$758
Home Insurance
6%
$665
HOA
0%
$0
Property Management
12%
$1,249
CapEx
4%
$416
Vacancy
3%
$312
Maintenance
4%
$416
Other
11%
$1,145