Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $428k initial cash invested.
-14.1%
Cash On Cash
3.29%
Cap Rate
0.53
DSCR
$8,992
Rent
-$5,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,992 income − $14,015 expenses = $5,023 out of pocket
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.6%
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
$8,992
Total Expenses
$14,015
Mortgage P&I
111%
$10,002
Property Taxes
3%
$273
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$1,079
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$989