Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.03% first-year return on $425k initial cash invested.
-14.03%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$10,462
Rent
-$4,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$388k
Closing costs
1%
$19,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,462
Total Expenses
$15,435
Mortgage P&I
92%
$9,620
Property Taxes
13%
$1,396
Home Insurance
7%
$698
HOA
2%
$165
Property Management
12%
$1,255
CapEx
4%
$418
Vacancy
3%
$314
Maintenance
4%
$418
Other
11%
$1,151