Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.46% first-year return on $435k initial cash invested.
-16.46%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$8,646
Rent
-$5,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1983k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,646
Total Expenses
$14,606
Mortgage P&I
113%
$9,758
Property Taxes
15%
$1,279
Home Insurance
7%
$629
HOA
0%
$0
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$951