Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.63% first-year return on $449k initial cash invested.
-17.63%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$8,500
Rent
-$6,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2052k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$410k
Closing costs
1%
$20,521
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,500
Total Expenses
$15,095
Mortgage P&I
119%
$10,122
Property Taxes
16%
$1,348
Home Insurance
9%
$735
HOA
0%
$0
Property Management
12%
$1,020
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$935