Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.73% first-year return on $423k initial cash invested.
-24.73%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$4,278
Rent
-$8,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $12,992 expenses = $8,714 out of pocket
Investment Breakdown
|
Purchase Price
$1928k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,279
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$12,992
Mortgage P&I
226%
$9,647
Property Taxes
28%
$1,193
Home Insurance
16%
$698
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471