Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.51% first-year return on $457k initial cash invested.
-16.51%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$9,998
Rent
-$6,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2089k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,891
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,998
Total Expenses
$16,283
Mortgage P&I
104%
$10,405
Property Taxes
17%
$1,710
Home Insurance
8%
$768
HOA
0%
$0
Property Management
12%
$1,200
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,100