Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15% first-year return on $481k initial cash invested.
-15%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$11,754
Rent
-$6,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2207k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$481k
Downpayment
20%
$441k
Closing costs
1%
$22,069
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,754
Total Expenses
$17,772
Mortgage P&I
93%
$10,973
Property Taxes
17%
$1,998
Home Insurance
7%
$805
HOA
0%
$0
Property Management
12%
$1,410
CapEx
4%
$470
Vacancy
3%
$353
Maintenance
4%
$470
Other
11%
$1,293