Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.1% first-year return on $501k initial cash invested.
-21.1%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$8,859
Rent
-$8,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$22,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,859
Total Expenses
$17,665
Mortgage P&I
128%
$11,367
Property Taxes
23%
$2,031
Home Insurance
9%
$805
HOA
5%
$451
Property Management
12%
$1,063
CapEx
4%
$354
Vacancy
3%
$266
Maintenance
4%
$354
Other
11%
$974