Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.61% first-year return on $499k initial cash invested.
-19.61%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$9,492
Rent
-$8,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$499k
Downpayment
20%
$458k
Closing costs
1%
$22,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,492
Total Expenses
$17,643
Mortgage P&I
121%
$11,480
Property Taxes
21%
$2,023
Home Insurance
8%
$802
HOA
1%
$110
Property Management
12%
$1,139
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,044