Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.15% first-year return on $402k initial cash invested.
-15.15%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$9,585
Rent
-$5,071
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
6.5%
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
$9,585
Total Expenses
$14,656
Mortgage P&I
96%
$9,248
Property Taxes
14%
$1,365
Home Insurance
7%
$665
HOA
1%
$120
Property Management
12%
$1,150
CapEx
4%
$383
Vacancy
3%
$288
Maintenance
4%
$383
Other
11%
$1,054