Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $425k initial cash invested.
-13.49%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$11,922
Rent
-$4,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,922 income − $16,694 expenses = $4,772 out of pocket
Investment Breakdown
|
Purchase Price
$1936k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$387k
Closing costs
1%
$19,359
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,922
Total Expenses
$16,694
Mortgage P&I
81%
$9,696
Property Taxes
16%
$1,949
Home Insurance
6%
$700
HOA
2%
$295
Property Management
12%
$1,431
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,311