Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.5% first-year return on $433k initial cash invested.
-16.5%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$11,908
Rent
-$5,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,908
Total Expenses
$17,857
Mortgage P&I
85%
$10,073
Property Taxes
26%
$3,045
Home Insurance
6%
$691
HOA
0%
$0
Property Management
12%
$1,429
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,310