Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $409k initial cash invested.
-18.14%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$6,598
Rent
-$6,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,597
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,598
Total Expenses
$12,774
Mortgage P&I
140%
$9,224
Property Taxes
10%
$641
Home Insurance
10%
$665
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726