Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.14% first-year return on $463k initial cash invested.
-16.14%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$10,200
Rent
-$6,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,186
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,200
Total Expenses
$16,425
Mortgage P&I
102%
$10,424
Property Taxes
19%
$1,940
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122