Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $437k initial cash invested.
-12.72%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$9,396
Rent
-$4,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,396
Total Expenses
$14,028
Mortgage P&I
105%
$9,869
Property Taxes
3%
$265
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,128
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,034