Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $407k initial cash invested.
-13.65%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$10,557
Rent
-$4,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$371k
Closing costs
1%
$18,531
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,557
Total Expenses
$15,190
Mortgage P&I
86%
$9,127
Property Taxes
14%
$1,437
Home Insurance
6%
$662
HOA
4%
$375
Property Management
12%
$1,267
CapEx
4%
$422
Vacancy
3%
$317
Maintenance
4%
$422
Other
11%
$1,161