Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $469k initial cash invested.
-16.32%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$10,412
Rent
-$6,380
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,412
Total Expenses
$16,792
Mortgage P&I
102%
$10,638
Property Taxes
18%
$1,864
Home Insurance
7%
$752
HOA
0%
$0
Property Management
12%
$1,249
CapEx
4%
$416
Vacancy
3%
$312
Maintenance
4%
$416
Other
11%
$1,145