Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $425k initial cash invested.
-13.42%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$9,884
Rent
-$4,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1936k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$387k
Closing costs
1%
$19,364
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,884
Total Expenses
$14,633
Mortgage P&I
96%
$9,514
Property Taxes
11%
$1,064
Home Insurance
7%
$695
HOA
0%
$0
Property Management
12%
$1,186
CapEx
4%
$395
Vacancy
3%
$297
Maintenance
4%
$395
Other
11%
$1,087