Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.91% first-year return on $472k initial cash invested.
-14.91%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$9,866
Rent
-$5,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$433k
Closing costs
1%
$21,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,866
Total Expenses
$15,735
Mortgage P&I
108%
$10,700
Property Taxes
9%
$892
Home Insurance
8%
$788
HOA
0%
$0
Property Management
12%
$1,184
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,085