Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.18% first-year return on $470k initial cash invested.
-17.18%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$9,196
Rent
-$6,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,196
Total Expenses
$15,919
Mortgage P&I
116%
$10,702
Property Taxes
12%
$1,142
Home Insurance
8%
$752
HOA
2%
$195
Property Management
12%
$1,104
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,012