Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.32% first-year return on $427k initial cash invested.
-23.32%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$8,714
Rent
-$8,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,714
Total Expenses
$17,017
Mortgage P&I
119%
$10,366
Property Taxes
34%
$3,005
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$261
Maintenance
4%
$349
Other
11%
$959