Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.87% first-year return on $470k initial cash invested.
-16.87%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$11,811
Rent
-$6,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,504
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,811
Total Expenses
$18,414
Mortgage P&I
90%
$10,634
Property Taxes
22%
$2,629
Home Insurance
7%
$787
HOA
3%
$350
Property Management
12%
$1,417
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,299