Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21% first-year return on $428k initial cash invested.
-21%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$5,188
Rent
-$7,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,188
Total Expenses
$12,669
Mortgage P&I
188%
$9,760
Property Taxes
9%
$461
Home Insurance
13%
$682
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571