Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.15% first-year return on $417k initial cash invested.
-17.15%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$7,430
Rent
-$5,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,430
Total Expenses
$13,391
Mortgage P&I
128%
$9,533
Property Taxes
9%
$667
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817