Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.39% first-year return on $423k initial cash invested.
-28.39%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$3,081
Rent
-$10,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $13,089 expenses = $10,008 out of pocket
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,287
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$13,089
Mortgage P&I
331%
$10,198
Property Taxes
43%
$1,321
Home Insurance
17%
$523
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339