Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.9% first-year return on $470k initial cash invested.
-24.9%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,029
Rent
-$9,742
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$13,771
Mortgage P&I
263%
$10,581
Property Taxes
20%
$819
Home Insurance
19%
$752
HOA
6%
$250
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443