Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $436k initial cash invested.
-13.83%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$9,819
Rent
-$5,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$398k
Closing costs
1%
$19,883
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,819
Total Expenses
$14,837
Mortgage P&I
100%
$9,807
Property Taxes
9%
$870
Home Insurance
8%
$821
HOA
0%
$0
Property Management
12%
$1,178
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,080