Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.35% first-year return on $428k initial cash invested.
-13.35%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$10,606
Rent
-$4,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,606 income − $15,362 expenses = $4,756 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,501
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,606
Total Expenses
$15,362
Mortgage P&I
94%
$9,954
Property Taxes
10%
$1,084
Home Insurance
7%
$718
HOA
0%
$0
Property Management
12%
$1,273
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,167