Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.47% first-year return on $427k initial cash invested.
-17.47%
Cash On Cash
2.62%
Cap Rate
0.42
DSCR
$9,554
Rent
-$6,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,554 income − $15,763 expenses = $6,209 out of pocket
Investment Breakdown
|
Purchase Price
$1946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$389k
Closing costs
1%
$19,457
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,554
Total Expenses
$15,763
Mortgage P&I
105%
$10,072
Property Taxes
15%
$1,433
Home Insurance
7%
$700
HOA
3%
$310
Property Management
12%
$1,146
CapEx
4%
$382
Vacancy
3%
$287
Maintenance
4%
$382
Other
11%
$1,051