Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $435k initial cash invested.
-15.37%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$10,254
Rent
-$5,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1956k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$391k
Closing costs
1%
$19,556
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$10,254
Total Expenses
$15,821
Mortgage P&I
95%
$9,782
Property Taxes
18%
$1,853
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,230
CapEx
4%
$410
Vacancy
3%
$308
Maintenance
4%
$410
Other
11%
$1,128