Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.7% first-year return on $479k initial cash invested.
-20.7%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$7,599
Rent
-$8,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,599
Total Expenses
$15,863
Mortgage P&I
146%
$11,066
Property Taxes
15%
$1,154
Home Insurance
11%
$803
HOA
3%
$256
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836