Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.68% first-year return on $428k initial cash invested.
-12.68%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$11,772
Rent
-$4,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,772 income − $16,288 expenses = $4,516 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
$11,772
Total Expenses
$16,288
Mortgage P&I
83%
$9,767
Property Taxes
16%
$1,836
Home Insurance
6%
$682
HOA
0%
$0
Property Management
12%
$1,413
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,295