Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.8% first-year return on $430k initial cash invested.
-14.8%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$9,120
Rent
-$5,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1962k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$392k
Closing costs
1%
$19,619
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,120
Total Expenses
$14,423
Mortgage P&I
106%
$9,706
Property Taxes
10%
$920
Home Insurance
8%
$696
HOA
0%
$0
Property Management
12%
$1,094
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,003