Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.64% first-year return on $428k initial cash invested.
-23.64%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$5,680
Rent
-$8,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $14,117 expenses = $8,437 out of pocket
Investment Breakdown
|
Purchase Price
$1954k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$391k
Closing costs
1%
$19,535
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,680
Total Expenses
$14,117
Mortgage P&I
173%
$9,854
Property Taxes
30%
$1,720
Home Insurance
11%
$612
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625