Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $426k initial cash invested.
-16.68%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$9,471
Rent
-$5,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,471 income − $15,397 expenses = $5,926 out of pocket
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$389k
Closing costs
1%
$19,443
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,471
Total Expenses
$15,397
Mortgage P&I
103%
$9,736
Property Taxes
18%
$1,740
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,137
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042