Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.32% first-year return on $424k initial cash invested.
-23.32%
Cash On Cash
1.82%
Cap Rate
0.27
DSCR
$7,953
Rent
-$8,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,953 income − $16,190 expenses = $8,237 out of pocket
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$424k
Downpayment
20%
$387k
Closing costs
1%
$19,330
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,953
Total Expenses
$16,190
Mortgage P&I
136%
$10,843
Property Taxes
24%
$1,945
Home Insurance
9%
$698
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875