Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.22% first-year return on $422k initial cash invested.
-21.22%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$6,062
Rent
-$7,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,062 income − $13,520 expenses = $7,458 out of pocket
Investment Breakdown
|
Purchase Price
$1922k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$384k
Closing costs
1%
$19,222
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,062
Total Expenses
$13,520
Mortgage P&I
159%
$9,621
Property Taxes
17%
$1,044
Home Insurance
12%
$698
HOA
2%
$97
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667