Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.15% first-year return on $426k initial cash invested.
-19.15%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$7,804
Rent
-$6,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,804 income − $14,605 expenses = $6,801 out of pocket
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$389k
Closing costs
1%
$19,435
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,804
Total Expenses
$14,605
Mortgage P&I
123%
$9,631
Property Taxes
22%
$1,727
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858