Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.42% first-year return on $489k initial cash invested.
-22.42%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$6,285
Rent
-$9,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$489k
Downpayment
20%
$448k
Closing costs
1%
$22,422
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,285
Total Expenses
$15,418
Mortgage P&I
186%
$11,671
Property Taxes
10%
$656
Home Insurance
13%
$836
HOA
2%
$119
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691