Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $423k initial cash invested.
-13.65%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$10,335
Rent
-$4,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,335 income − $15,150 expenses = $4,815 out of pocket
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,294
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,335
Total Expenses
$15,150
Mortgage P&I
93%
$9,619
Property Taxes
13%
$1,320
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,240
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,137