Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.35% first-year return on $480k initial cash invested.
-25.35%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$3,630
Rent
-$10,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$13,764
Mortgage P&I
299%
$10,865
Property Taxes
23%
$843
Home Insurance
21%
$770
HOA
1%
$52
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399