Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $423k initial cash invested.
-15.32%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$10,220
Rent
-$5,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1930k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,303
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,220
Total Expenses
$15,626
Mortgage P&I
93%
$9,549
Property Taxes
19%
$1,902
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,226
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,124