Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.92% first-year return on $427k initial cash invested.
-18.92%
Cash On Cash
2.34%
Cap Rate
0.37
DSCR
$9,237
Rent
-$6,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,237 income − $15,969 expenses = $6,732 out of pocket
Investment Breakdown
|
Purchase Price
$1947k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$389k
Closing costs
1%
$19,471
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,237
Total Expenses
$15,969
Mortgage P&I
110%
$10,166
Property Taxes
21%
$1,965
Home Insurance
8%
$699
HOA
0%
$0
Property Management
12%
$1,108
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,016