Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $445k initial cash invested.
-15.68%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$8,732
Rent
-$5,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$406k
Closing costs
1%
$20,318
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,732
Total Expenses
$14,542
Mortgage P&I
115%
$10,065
Property Taxes
9%
$758
Home Insurance
8%
$698
HOA
1%
$52
Property Management
12%
$1,048
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$961