Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $422k initial cash invested.
-17.36%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$9,306
Rent
-$6,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1924k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,235
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,306
Total Expenses
$15,410
Mortgage P&I
104%
$9,653
Property Taxes
21%
$1,919
Home Insurance
7%
$674
HOA
0%
$0
Property Management
12%
$1,117
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,024