Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $425k initial cash invested.
-10.69%
Cash On Cash
4.17%
Cap Rate
0.67
DSCR
$10,988
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,988 income − $14,776 expenses = $3,788 out of pocket
Investment Breakdown
|
Purchase Price
$1940k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$388k
Closing costs
1%
$19,396
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,988
Total Expenses
$14,776
Mortgage P&I
92%
$10,096
Property Taxes
2%
$242
Home Insurance
6%
$700
HOA
0%
$0
Property Management
12%
$1,319
CapEx
4%
$440
Vacancy
3%
$330
Maintenance
4%
$440
Other
11%
$1,209