Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $501k initial cash invested.
-15.19%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$11,715
Rent
-$6,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,012
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,715
Total Expenses
$18,062
Mortgage P&I
97%
$11,349
Property Taxes
16%
$1,898
Home Insurance
7%
$831
HOA
0%
$0
Property Management
12%
$1,406
CapEx
4%
$469
Vacancy
3%
$351
Maintenance
4%
$469
Other
11%
$1,289