Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $466k initial cash invested.
-15.67%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$11,066
Rent
-$6,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2132k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$426k
Closing costs
1%
$21,324
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,066
Total Expenses
$17,148
Mortgage P&I
96%
$10,674
Property Taxes
19%
$2,048
Home Insurance
6%
$663
HOA
0%
$0
Property Management
12%
$1,328
CapEx
4%
$443
Vacancy
3%
$332
Maintenance
4%
$443
Other
11%
$1,217