Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.8% first-year return on $438k initial cash invested.
-16.8%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$9,170
Rent
-$6,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,170
Total Expenses
$15,301
Mortgage P&I
107%
$9,796
Property Taxes
16%
$1,437
Home Insurance
8%
$700
HOA
3%
$250
Property Management
12%
$1,100
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,009