Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.09% first-year return on $492k initial cash invested.
-21.09%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$8,260
Rent
-$8,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$452k
Closing costs
1%
$22,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,260
Total Expenses
$16,912
Mortgage P&I
134%
$11,060
Property Taxes
25%
$2,064
Home Insurance
12%
$980
HOA
0%
$0
Property Management
12%
$991
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$909