Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.37% first-year return on $422k initial cash invested.
-23.37%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$4,492
Rent
-$8,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$12,716
Mortgage P&I
219%
$9,854
Property Taxes
15%
$660
Home Insurance
15%
$674
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494