Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.38% first-year return on $441k initial cash invested.
-19.38%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$7,131
Rent
-$7,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$402k
Closing costs
1%
$20,124
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,131
Total Expenses
$14,246
Mortgage P&I
143%
$10,184
Property Taxes
13%
$903
Home Insurance
10%
$735
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784