Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.88% first-year return on $417k initial cash invested.
-20.88%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$5,835
Rent
-$7,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,835
Total Expenses
$13,092
Mortgage P&I
161%
$9,400
Property Taxes
18%
$1,044
Home Insurance
11%
$665
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642