Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $494k initial cash invested.
-15.46%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$11,570
Rent
-$6,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$494k
Downpayment
20%
$454k
Closing costs
1%
$22,679
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,570
Total Expenses
$17,936
Mortgage P&I
98%
$11,352
Property Taxes
16%
$1,847
Home Insurance
7%
$803
HOA
0%
$0
Property Management
12%
$1,388
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,273