Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.24% first-year return on $400k initial cash invested.
-15.24%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$11,722
Rent
-$5,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1818k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,181
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,722
Total Expenses
$16,799
Mortgage P&I
79%
$9,313
Property Taxes
24%
$2,852
Home Insurance
6%
$648
HOA
0%
$0
Property Management
12%
$1,407
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,289