Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.54% first-year return on $459k initial cash invested.
-25.54%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$4,744
Rent
-$9,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,744
Total Expenses
$14,508
Mortgage P&I
219%
$10,392
Property Taxes
34%
$1,624
Home Insurance
15%
$735
HOA
3%
$144
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522