Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.47% first-year return on $426k initial cash invested.
-23.47%
Cash On Cash
1.68%
Cap Rate
0.25
DSCR
$5,970
Rent
-$8,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $14,304 expenses = $8,334 out of pocket
Investment Breakdown
|
Purchase Price
$1943k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$389k
Closing costs
1%
$19,432
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,970
Total Expenses
$14,304
Mortgage P&I
181%
$10,814
Property Taxes
12%
$730
Home Insurance
12%
$700
HOA
1%
$30
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657