Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.91% first-year return on $409k initial cash invested.
-13.91%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$9,556
Rent
-$4,737
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%
$18,598
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,556
Total Expenses
$14,293
Mortgage P&I
97%
$9,248
Property Taxes
12%
$1,131
Home Insurance
7%
$665
HOA
0%
$0
Property Management
12%
$1,147
CapEx
4%
$382
Vacancy
3%
$287
Maintenance
4%
$382
Other
11%
$1,051