Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $422k initial cash invested.
-11.03%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$10,254
Rent
-$3,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,254 income − $14,135 expenses = $3,881 out of pocket
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,254
Total Expenses
$14,135
Mortgage P&I
95%
$9,752
Property Taxes
2%
$223
Home Insurance
7%
$674
HOA
0%
$0
Property Management
12%
$1,230
CapEx
4%
$410
Vacancy
3%
$308
Maintenance
4%
$410
Other
11%
$1,128