Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $497k initial cash invested.
-15.34%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$10,734
Rent
-$6,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$456k
Closing costs
1%
$22,802
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,734
Total Expenses
$17,087
Mortgage P&I
105%
$11,225
Property Taxes
12%
$1,236
Home Insurance
8%
$822
HOA
1%
$155
Property Management
12%
$1,288
CapEx
4%
$429
Vacancy
3%
$322
Maintenance
4%
$429
Other
11%
$1,181