Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $426k initial cash invested.
-13.98%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$9,350
Rent
-$4,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,350 income − $14,310 expenses = $4,960 out of pocket
Investment Breakdown
|
Purchase Price
$1941k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$388k
Closing costs
1%
$19,413
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,350
Total Expenses
$14,310
Mortgage P&I
104%
$9,702
Property Taxes
8%
$732
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,122
CapEx
4%
$374
Vacancy
3%
$280
Maintenance
4%
$374
Other
11%
$1,028