Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.05% first-year return on $422k initial cash invested.
-17.05%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$9,225
Rent
-$5,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,225 income − $15,214 expenses = $5,989 out of pocket
Investment Breakdown
|
Purchase Price
$1922k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$384k
Closing costs
1%
$19,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,225
Total Expenses
$15,214
Mortgage P&I
109%
$10,097
Property Taxes
16%
$1,473
Home Insurance
6%
$507
HOA
0%
$0
Property Management
12%
$1,107
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,015