Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.28% first-year return on $421k initial cash invested.
-23.28%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$5,818
Rent
-$8,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1921k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$384k
Closing costs
1%
$19,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,818
Total Expenses
$13,995
Mortgage P&I
167%
$9,706
Property Taxes
30%
$1,718
Home Insurance
10%
$592
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640