Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.05% first-year return on $416k initial cash invested.
-17.05%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$8,038
Rent
-$5,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,973
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,038
Total Expenses
$13,954
Mortgage P&I
117%
$9,435
Property Taxes
9%
$758
Home Insurance
9%
$731
HOA
4%
$296
Property Management
12%
$965
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$884