Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.52% first-year return on $426k initial cash invested.
-18.52%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$9,138
Rent
-$6,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,138 income − $15,719 expenses = $6,581 out of pocket
Investment Breakdown
|
Purchase Price
$1945k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$389k
Closing costs
1%
$19,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,138
Total Expenses
$15,719
Mortgage P&I
109%
$9,962
Property Taxes
21%
$1,949
Home Insurance
8%
$700
HOA
0%
$0
Property Management
12%
$1,097
CapEx
4%
$366
Vacancy
3%
$274
Maintenance
4%
$366
Other
11%
$1,005