Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $422k initial cash invested.
-14.56%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$8,370
Rent
-$5,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,370 income − $13,495 expenses = $5,125 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
$8,370
Total Expenses
$13,495
Mortgage P&I
117%
$9,752
Property Taxes
3%
$223
Home Insurance
8%
$674
HOA
0%
$0
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$921
Projection Charts
Investment Value YoY