Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.64% first-year return on $428k initial cash invested.
-21.64%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$7,035
Rent
-$7,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,035
Total Expenses
$14,745
Mortgage P&I
138%
$9,690
Property Taxes
28%
$1,982
Home Insurance
10%
$682
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774