Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $426k initial cash invested.
-14.95%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$8,877
Rent
-$5,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$389k
Closing costs
1%
$19,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,877
Total Expenses
$14,190
Mortgage P&I
108%
$9,619
Property Taxes
10%
$856
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$1,065
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$976