Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $423k initial cash invested.
-13.54%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$9,172
Rent
-$4,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1926k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$385k
Closing costs
1%
$19,264
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,172
Total Expenses
$13,938
Mortgage P&I
105%
$9,619
Property Taxes
6%
$537
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,101
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,009