Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.33% first-year return on $464k initial cash invested.
-19.33%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$7,126
Rent
-$7,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$425k
Closing costs
1%
$21,236
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,126
Total Expenses
$14,598
Mortgage P&I
146%
$10,390
Property Taxes
12%
$830
Home Insurance
11%
$788
HOA
2%
$167
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784