Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $423k initial cash invested.
-15.27%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$9,656
Rent
-$5,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,656 income − $15,035 expenses = $5,379 out of pocket
Investment Breakdown
|
Purchase Price
$1927k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$385k
Closing costs
1%
$19,270
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,656
Total Expenses
$15,035
Mortgage P&I
105%
$10,182
Property Taxes
12%
$1,168
Home Insurance
4%
$402
HOA
0%
$0
Property Management
12%
$1,159
CapEx
4%
$386
Vacancy
3%
$290
Maintenance
4%
$386
Other
11%
$1,062