Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.85% first-year return on $421k initial cash invested.
-16.85%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$11,006
Rent
-$5,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,006 income − $16,918 expenses = $5,912 out of pocket
Investment Breakdown
|
Purchase Price
$1920k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$384k
Closing costs
1%
$19,195
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,006
Total Expenses
$16,918
Mortgage P&I
85%
$9,393
Property Taxes
28%
$3,083
Home Insurance
6%
$700
HOA
0%
$0
Property Management
12%
$1,321
CapEx
4%
$440
Vacancy
3%
$330
Maintenance
4%
$440
Other
11%
$1,211