Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.91% first-year return on $425k initial cash invested.
-24.91%
Cash On Cash
1.28%
Cap Rate
0.2
DSCR
$7,743
Rent
-$8,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,743 income − $16,565 expenses = $8,822 out of pocket
Investment Breakdown
|
Purchase Price
$1938k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$388k
Closing costs
1%
$19,381
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,743
Total Expenses
$16,565
Mortgage P&I
137%
$10,585
Property Taxes
23%
$1,766
Home Insurance
9%
$700
HOA
11%
$881
Property Management
12%
$929
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852