Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.9% first-year return on $493k initial cash invested.
-24.9%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$4,431
Rent
-$10,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$493k
Downpayment
20%
$452k
Closing costs
1%
$22,604
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$14,656
Mortgage P&I
255%
$11,315
Property Taxes
23%
$1,013
Home Insurance
19%
$822
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487