Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.24% first-year return on $499k initial cash invested.
-23.24%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$5,420
Rent
-$9,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$499k
Downpayment
20%
$458k
Closing costs
1%
$22,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,420
Total Expenses
$15,082
Mortgage P&I
213%
$11,545
Property Taxes
13%
$700
Home Insurance
15%
$802
HOA
4%
$192
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596