Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.82% first-year return on $437k initial cash invested.
-23.82%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$6,099
Rent
-$8,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,099
Total Expenses
$14,774
Mortgage P&I
166%
$10,110
Property Taxes
31%
$1,892
Home Insurance
11%
$698
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671