Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.48% first-year return on $470k initial cash invested.
-17.48%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$7,682
Rent
-$6,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,682
Total Expenses
$14,522
Mortgage P&I
137%
$10,509
Property Taxes
8%
$650
Home Insurance
10%
$752
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845