Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.22% first-year return on $475k initial cash invested.
-17.22%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$10,107
Rent
-$6,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2176k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,759
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,107
Total Expenses
$16,923
Mortgage P&I
108%
$10,891
Property Taxes
18%
$1,809
Home Insurance
8%
$787
HOA
0%
$0
Property Management
12%
$1,213
CapEx
4%
$404
Vacancy
3%
$303
Maintenance
4%
$404
Other
11%
$1,112