Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $426k initial cash invested.
-13.01%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$11,792
Rent
-$4,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,792 income − $16,410 expenses = $4,618 out of pocket
Investment Breakdown
|
Purchase Price
$1942k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$388k
Closing costs
1%
$19,419
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,792
Total Expenses
$16,410
Mortgage P&I
83%
$9,823
Property Taxes
16%
$1,879
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,415
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,297