Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $488k initial cash invested.
-16.41%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$10,084
Rent
-$6,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$488k
Downpayment
20%
$448k
Closing costs
1%
$22,379
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,084
Total Expenses
$16,758
Mortgage P&I
110%
$11,100
Property Taxes
14%
$1,429
Home Insurance
8%
$801
HOA
0%
$0
Property Management
12%
$1,210
CapEx
4%
$403
Vacancy
3%
$303
Maintenance
4%
$403
Other
11%
$1,109