Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $476k initial cash invested.
-16.69%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$10,569
Rent
-$6,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2180k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$436k
Closing costs
1%
$21,796
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,569
Total Expenses
$17,185
Mortgage P&I
103%
$10,910
Property Taxes
17%
$1,776
Home Insurance
9%
$905
HOA
0%
$0
Property Management
12%
$1,268
CapEx
4%
$423
Vacancy
3%
$317
Maintenance
4%
$423
Other
11%
$1,163