Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.98% first-year return on $482k initial cash invested.
-21.98%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$6,688
Rent
-$8,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2211k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$442k
Closing costs
1%
$22,113
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,688
Total Expenses
$15,522
Mortgage P&I
166%
$11,069
Property Taxes
21%
$1,390
Home Insurance
12%
$787
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736