Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.99% first-year return on $437k initial cash invested.
-17.99%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$6,718
Rent
-$6,551
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
6.3%
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
$6,718
Total Expenses
$13,269
Mortgage P&I
146%
$9,827
Property Taxes
7%
$459
Home Insurance
10%
$698
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739