Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.67% first-year return on $428k initial cash invested.
-23.67%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$4,640
Rent
-$8,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $13,074 expenses = $8,434 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,640
Total Expenses
$13,074
Mortgage P&I
221%
$10,266
Property Taxes
12%
$548
Home Insurance
15%
$682
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510