Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.95% first-year return on $484k initial cash invested.
-19.95%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$7,438
Rent
-$8,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,179
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,438
Total Expenses
$15,481
Mortgage P&I
147%
$10,964
Property Taxes
14%
$1,051
Home Insurance
13%
$936
HOA
0%
$0
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$818