Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $396k initial cash invested.
-11.62%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$8,895
Rent
-$3,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,895
Total Expenses
$12,726
Mortgage P&I
100%
$8,923
Property Taxes
2%
$149
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,067
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$978