Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.23% first-year return on $423k initial cash invested.
-17.23%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$9,759
Rent
-$6,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,759 income − $15,835 expenses = $6,076 out of pocket
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,293
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,759
Total Expenses
$15,835
Mortgage P&I
101%
$9,865
Property Taxes
20%
$1,957
Home Insurance
7%
$696
HOA
0%
$0
Property Management
12%
$1,171
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073