Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $438k initial cash invested.
-16.41%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$8,690
Rent
-$5,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2002k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$20,018
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,690
Total Expenses
$14,683
Mortgage P&I
113%
$9,854
Property Taxes
14%
$1,173
Home Insurance
8%
$700
HOA
0%
$0
Property Management
12%
$1,043
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$956