Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $456k initial cash invested.
-15.9%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$8,972
Rent
-$6,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2083k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$417k
Closing costs
1%
$20,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,972
Total Expenses
$15,006
Mortgage P&I
117%
$10,496
Property Taxes
11%
$971
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,077
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$987