Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.3% first-year return on $428k initial cash invested.
-12.3%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$10,857
Rent
-$4,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,857 income − $15,241 expenses = $4,384 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,502
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,857
Total Expenses
$15,241
Mortgage P&I
90%
$9,765
Property Taxes
9%
$953
Home Insurance
6%
$698
HOA
1%
$134
Property Management
12%
$1,303
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,194