Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.41% first-year return on $479k initial cash invested.
-22.41%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$9,554
Rent
-$8,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,554
Total Expenses
$18,499
Mortgage P&I
116%
$11,099
Property Taxes
35%
$3,384
Home Insurance
8%
$768
HOA
0%
$0
Property Management
12%
$1,146
CapEx
4%
$382
Vacancy
3%
$287
Maintenance
4%
$382
Other
11%
$1,051