Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.01% first-year return on $486k initial cash invested.
-18.01%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$8,010
Rent
-$7,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$446k
Closing costs
1%
$22,297
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,010
Total Expenses
$15,309
Mortgage P&I
138%
$11,055
Property Taxes
9%
$710
Home Insurance
10%
$822
HOA
0%
$0
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881