Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.09% first-year return on $417k initial cash invested.
-12.09%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$9,387
Rent
-$4,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,387
Total Expenses
$13,590
Mortgage P&I
100%
$9,348
Property Taxes
3%
$316
Home Insurance
7%
$665
HOA
1%
$70
Property Management
12%
$1,126
CapEx
4%
$375
Vacancy
3%
$282
Maintenance
4%
$375
Other
11%
$1,033