Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.42% first-year return on $428k initial cash invested.
-21.42%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$5,247
Rent
-$7,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,247 income − $12,878 expenses = $7,631 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,247
Total Expenses
$12,878
Mortgage P&I
187%
$9,805
Property Taxes
12%
$607
Home Insurance
13%
$682
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577