Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.25% first-year return on $497k initial cash invested.
-21.25%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$7,515
Rent
-$8,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$456k
Closing costs
1%
$22,792
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,515
Total Expenses
$16,308
Mortgage P&I
149%
$11,164
Property Taxes
16%
$1,171
Home Insurance
11%
$822
HOA
8%
$595
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827