Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.58% first-year return on $429k initial cash invested.
-24.58%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$8,043
Rent
-$8,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1955k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$429k
Downpayment
20%
$391k
Closing costs
1%
$19,553
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,043
Total Expenses
$16,822
Mortgage P&I
129%
$10,400
Property Taxes
37%
$3,005
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$965
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885