Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.62% first-year return on $458k initial cash invested.
-13.62%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$10,311
Rent
-$5,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2096k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,311
Total Expenses
$15,512
Mortgage P&I
103%
$10,621
Property Taxes
3%
$339
Home Insurance
10%
$1,048
HOA
0%
$0
Property Management
12%
$1,237
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,134