Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.32% first-year return on $417k initial cash invested.
-19.32%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$6,514
Rent
-$6,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,514
Total Expenses
$13,228
Mortgage P&I
145%
$9,433
Property Taxes
13%
$851
Home Insurance
10%
$665
HOA
1%
$63
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$717