Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $423k initial cash invested.
-16.03%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$9,555
Rent
-$5,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1929k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$386k
Closing costs
1%
$19,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,555
Total Expenses
$15,206
Mortgage P&I
100%
$9,520
Property Taxes
11%
$1,093
Home Insurance
7%
$675
HOA
7%
$669
Property Management
12%
$1,147
CapEx
4%
$382
Vacancy
3%
$287
Maintenance
4%
$382
Other
11%
$1,051