Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18% first-year return on $479k initial cash invested.
-18%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$9,280
Rent
-$7,185
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,948
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,280
Total Expenses
$16,465
Mortgage P&I
117%
$10,859
Property Taxes
18%
$1,649
Home Insurance
9%
$802
HOA
0%
$0
Property Management
12%
$1,114
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,021