Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $480k initial cash invested.
-12.84%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$12,538
Rent
-$5,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2199k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,538
Total Expenses
$17,672
Mortgage P&I
88%
$10,987
Property Taxes
13%
$1,633
Home Insurance
6%
$788
HOA
0%
$0
Property Management
12%
$1,505
CapEx
4%
$502
Vacancy
3%
$376
Maintenance
4%
$502
Other
11%
$1,379