Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.65% first-year return on $479k initial cash invested.
-22.65%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$5,866
Rent
-$9,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,866
Total Expenses
$14,908
Mortgage P&I
188%
$11,015
Property Taxes
19%
$1,130
Home Insurance
13%
$768
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645