Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $428k initial cash invested.
-14.85%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$8,866
Rent
-$5,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,503
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,866
Total Expenses
$14,158
Mortgage P&I
110%
$9,752
Property Taxes
8%
$693
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$1,064
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$975