Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $435k initial cash invested.
-16.32%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$7,396
Rent
-$5,923
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$398k
Closing costs
1%
$19,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,396
Total Expenses
$13,319
Mortgage P&I
132%
$9,738
Property Taxes
1%
$92
Home Insurance
9%
$696
HOA
4%
$277
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814