Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.19% first-year return on $428k initial cash invested.
-23.19%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$4,449
Rent
-$8,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $12,709 expenses = $8,260 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,449
Total Expenses
$12,709
Mortgage P&I
223%
$9,942
Property Taxes
12%
$550
Home Insurance
15%
$682
HOA
1%
$23
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489