Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $426k initial cash invested.
-16.07%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$10,646
Rent
-$5,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1942k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$388k
Closing costs
1%
$19,419
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,646
Total Expenses
$16,347
Mortgage P&I
91%
$9,673
Property Taxes
18%
$1,934
Home Insurance
11%
$1,120
HOA
0%
$0
Property Management
12%
$1,278
CapEx
4%
$426
Vacancy
3%
$319
Maintenance
4%
$426
Other
11%
$1,171