Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.53% first-year return on $469k initial cash invested.
-21.53%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$7,802
Rent
-$8,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2148k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,802
Total Expenses
$16,218
Mortgage P&I
139%
$10,874
Property Taxes
25%
$1,922
Home Insurance
10%
$770
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858