Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $463k initial cash invested.
-14.96%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$9,654
Rent
-$5,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2120k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,195
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,654
Total Expenses
$15,426
Mortgage P&I
108%
$10,428
Property Taxes
10%
$964
Home Insurance
8%
$752
HOA
0%
$0
Property Management
12%
$1,158
CapEx
4%
$386
Vacancy
3%
$290
Maintenance
4%
$386
Other
11%
$1,062