Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.2% first-year return on $437k initial cash invested.
-19.2%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$7,320
Rent
-$6,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$400k
Closing costs
1%
$19,975
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,320
Total Expenses
$14,319
Mortgage P&I
134%
$9,839
Property Taxes
18%
$1,292
Home Insurance
10%
$699
HOA
0%
$0
Property Management
12%
$878
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$805