Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $480k initial cash invested.
-12.87%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$10,696
Rent
-$5,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2198k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,696
Total Expenses
$15,839
Mortgage P&I
102%
$10,930
Property Taxes
5%
$502
Home Insurance
7%
$769
HOA
0%
$0
Property Management
12%
$1,284
CapEx
4%
$428
Vacancy
3%
$321
Maintenance
4%
$428
Other
11%
$1,177