Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.78% first-year return on $487k initial cash invested.
-26.78%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$4,670
Rent
-$10,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2234k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$487k
Downpayment
20%
$447k
Closing costs
1%
$22,340
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,670
Total Expenses
$15,542
Mortgage P&I
237%
$11,052
Property Taxes
45%
$2,080
Home Insurance
18%
$822
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514