Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.04% first-year return on $424k initial cash invested.
-19.04%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$10,236
Rent
-$6,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$424k
Downpayment
20%
$387k
Closing costs
1%
$19,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,236
Total Expenses
$16,963
Mortgage P&I
95%
$9,710
Property Taxes
30%
$3,076
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,228
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,126