Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.01% first-year return on $438k initial cash invested.
-15.01%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$7,920
Rent
-$5,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,920
Total Expenses
$13,392
Mortgage P&I
125%
$9,884
Property Taxes
1%
$116
Home Insurance
9%
$699
HOA
0%
$0
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871