Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.81% first-year return on $425k initial cash invested.
-19.81%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$9,974
Rent
-$7,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1939k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$388k
Closing costs
1%
$19,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,974
Total Expenses
$16,992
Mortgage P&I
100%
$9,933
Property Taxes
30%
$2,989
Home Insurance
7%
$679
HOA
0%
$0
Property Management
12%
$1,197
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,097