Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.71% first-year return on $410k initial cash invested.
-17.71%
Cash On Cash
2.74%
Cap Rate
0.43
DSCR
$11,229
Rent
-$6,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$374k
Closing costs
1%
$18,676
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,229
Total Expenses
$17,284
Mortgage P&I
88%
$9,873
Property Taxes
26%
$2,929
Home Insurance
6%
$665
HOA
0%
$0
Property Management
12%
$1,347
CapEx
4%
$449
Vacancy
3%
$337
Maintenance
4%
$449
Other
11%
$1,235