Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.08% first-year return on $479k initial cash invested.
-22.08%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$9,244
Rent
-$8,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,244
Total Expenses
$18,057
Mortgage P&I
117%
$10,860
Property Taxes
9%
$786
Home Insurance
8%
$768
HOA
27%
$2,500
Property Management
12%
$1,109
CapEx
4%
$370
Vacancy
3%
$277
Maintenance
4%
$370
Other
11%
$1,017