Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.3% first-year return on $497k initial cash invested.
-19.3%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$9,380
Rent
-$7,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$456k
Closing costs
1%
$22,817
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,380
Total Expenses
$17,378
Mortgage P&I
121%
$11,318
Property Taxes
22%
$2,031
Home Insurance
9%
$840
HOA
0%
$0
Property Management
12%
$1,126
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,032