Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $409k initial cash invested.
-16.84%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$8,350
Rent
-$5,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,624
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,350
Total Expenses
$14,091
Mortgage P&I
111%
$9,238
Property Taxes
16%
$1,350
Home Insurance
8%
$665
HOA
0%
$0
Property Management
12%
$1,002
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918