Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $467k initial cash invested.
-13.85%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$11,390
Rent
-$5,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2137k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$427k
Closing costs
1%
$21,373
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,390
Total Expenses
$16,779
Mortgage P&I
94%
$10,667
Property Taxes
13%
$1,470
Home Insurance
7%
$768
HOA
0%
$0
Property Management
12%
$1,367
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,253