Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.47% first-year return on $438k initial cash invested.
-15.47%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$8,018
Rent
-$5,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,018
Total Expenses
$13,662
Mortgage P&I
125%
$10,009
Property Taxes
3%
$226
Home Insurance
9%
$700
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$882