Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.54% first-year return on $426k initial cash invested.
-9.54%
Cash On Cash
4.96%
Cap Rate
0.74
DSCR
$15,246
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$15,246 income − $18,636 expenses = $3,390 out of pocket
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$389k
Closing costs
1%
$19,443
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$15,246
Total Expenses
$18,636
Mortgage P&I
71%
$10,810
Property Taxes
8%
$1,181
Home Insurance
5%
$732
HOA
5%
$729
Property Management
12%
$1,830
CapEx
4%
$610
Vacancy
3%
$457
Maintenance
4%
$610
Other
11%
$1,677