Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.47% first-year return on $463k initial cash invested.
-16.47%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$8,114
Rent
-$6,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,190
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,114
Total Expenses
$14,469
Mortgage P&I
129%
$10,457
Property Taxes
6%
$508
Home Insurance
9%
$744
HOA
0%
$0
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$243
Maintenance
4%
$325
Other
11%
$893