Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $408k initial cash invested.
-15.59%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$8,349
Rent
-$5,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1857k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$371k
Closing costs
1%
$18,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,349
Total Expenses
$13,649
Mortgage P&I
110%
$9,183
Property Taxes
12%
$965
Home Insurance
8%
$663
HOA
0%
$0
Property Management
12%
$1,002
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918