Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.53% first-year return on $471k initial cash invested.
-18.53%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$9,270
Rent
-$7,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2156k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$471k
Downpayment
20%
$431k
Closing costs
1%
$21,559
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,270
Total Expenses
$16,539
Mortgage P&I
117%
$10,819
Property Taxes
19%
$1,802
Home Insurance
8%
$766
HOA
0%
$0
Property Management
12%
$1,112
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,020