Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $422k initial cash invested.
-14.65%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$9,591
Rent
-$5,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,253
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,591
Total Expenses
$14,748
Mortgage P&I
99%
$9,522
Property Taxes
13%
$1,282
Home Insurance
7%
$682
HOA
0%
$0
Property Management
12%
$1,151
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,055