Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.4% first-year return on $432k initial cash invested.
-16.4%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$8,630
Rent
-$5,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1972k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,721
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,630
Total Expenses
$14,535
Mortgage P&I
114%
$9,799
Property Taxes
13%
$1,104
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$1,036
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949