Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $425k initial cash invested.
-12.78%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$10,749
Rent
-$4,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,749 income − $15,280 expenses = $4,531 out of pocket
Investment Breakdown
|
Purchase Price
$1940k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$388k
Closing costs
1%
$19,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,749
Total Expenses
$15,280
Mortgage P&I
92%
$9,891
Property Taxes
6%
$656
Home Insurance
6%
$679
HOA
4%
$400
Property Management
12%
$1,290
CapEx
4%
$430
Vacancy
3%
$322
Maintenance
4%
$430
Other
11%
$1,182