Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $428k initial cash invested.
-13.58%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$8,934
Rent
-$4,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,934 income − $13,772 expenses = $4,838 out of pocket
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%
$19,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,934
Total Expenses
$13,772
Mortgage P&I
110%
$9,799
Property Taxes
3%
$254
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$1,072
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$983