Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.16% first-year return on $422k initial cash invested.
-22.16%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$5,302
Rent
-$7,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1924k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,240
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$13,096
Mortgage P&I
184%
$9,760
Property Taxes
16%
$834
Home Insurance
13%
$700
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583