Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.66% first-year return on $458k initial cash invested.
-17.66%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$8,678
Rent
-$6,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,678
Total Expenses
$15,417
Mortgage P&I
120%
$10,391
Property Taxes
9%
$793
Home Insurance
8%
$733
HOA
6%
$550
Property Management
12%
$1,041
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$955