Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $437k initial cash invested.
-12.22%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$10,731
Rent
-$4,449
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
6.2%
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
$10,731
Total Expenses
$15,180
Mortgage P&I
91%
$9,815
Property Taxes
7%
$739
Home Insurance
7%
$698
HOA
3%
$280
Property Management
12%
$1,288
CapEx
4%
$429
Vacancy
3%
$322
Maintenance
4%
$429
Other
11%
$1,180