Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.63% first-year return on $424k initial cash invested.
-17.63%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$8,392
Rent
-$6,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$424k
Downpayment
20%
$386k
Closing costs
1%
$19,324
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,392
Total Expenses
$14,617
Mortgage P&I
114%
$9,581
Property Taxes
19%
$1,626
Home Insurance
7%
$556
HOA
0%
$0
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923