Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.52% first-year return on $503k initial cash invested.
-21.52%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$7,268
Rent
-$9,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2251k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$450k
Closing costs
1%
$22,513
Rehab
0%
$0
Furnishing
1%
$30,000
Cashflow
Total Income
$7,268
Total Expenses
$16,285
Mortgage P&I
153%
$11,139
Property Taxes
21%
$1,562
Home Insurance
11%
$814
HOA
4%
$299
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799