Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $479k initial cash invested.
-15.39%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$10,980
Rent
-$6,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,952
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,980
Total Expenses
$17,123
Mortgage P&I
100%
$10,933
Property Taxes
16%
$1,705
Home Insurance
7%
$752
HOA
0%
$0
Property Management
12%
$1,318
CapEx
4%
$439
Vacancy
3%
$329
Maintenance
4%
$439
Other
11%
$1,208