Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $427k initial cash invested.
-16.32%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$9,082
Rent
-$5,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,082 income − $14,885 expenses = $5,803 out of pocket
Investment Breakdown
|
Purchase Price
$1946k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$389k
Closing costs
1%
$19,458
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,082
Total Expenses
$14,885
Mortgage P&I
108%
$9,852
Property Taxes
14%
$1,251
Home Insurance
8%
$695
HOA
0%
$0
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$999