Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.09% first-year return on $477k initial cash invested.
-20.09%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$7,173
Rent
-$7,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2188k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$477k
Downpayment
20%
$438k
Closing costs
1%
$21,879
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,173
Total Expenses
$15,165
Mortgage P&I
152%
$10,924
Property Taxes
15%
$1,050
Home Insurance
10%
$752
HOA
0%
$0
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789