Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.72% first-year return on $428k initial cash invested.
-21.72%
Cash On Cash
1.58%
Cap Rate
0.25
DSCR
$5,668
Rent
-$7,739
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
6.7%
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
$5,668
Total Expenses
$13,407
Mortgage P&I
178%
$10,075
Property Taxes
13%
$723
Home Insurance
12%
$682
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623