Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $427k initial cash invested.
-17.06%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$7,586
Rent
-$6,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,497
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,586
Total Expenses
$13,662
Mortgage P&I
127%
$9,642
Property Taxes
8%
$602
Home Insurance
11%
$840
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$228
Maintenance
4%
$303
Other
11%
$834