Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.77% first-year return on $486k initial cash invested.
-16.77%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$9,480
Rent
-$6,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$446k
Closing costs
1%
$22,275
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,480
Total Expenses
$16,270
Mortgage P&I
117%
$11,117
Property Taxes
12%
$1,125
Home Insurance
8%
$805
HOA
0%
$0
Property Management
12%
$1,138
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,043