Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $423k initial cash invested.
-16.09%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$9,633
Rent
-$5,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$385k
Closing costs
1%
$19,266
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,633
Total Expenses
$15,299
Mortgage P&I
99%
$9,503
Property Taxes
19%
$1,825
Home Insurance
7%
$696
HOA
0%
$0
Property Management
12%
$1,156
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,060