Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.41% first-year return on $498k initial cash invested.
-22.41%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$8,078
Rent
-$9,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$457k
Closing costs
1%
$22,854
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,078
Total Expenses
$17,375
Mortgage P&I
142%
$11,469
Property Taxes
29%
$2,355
Home Insurance
10%
$805
HOA
0%
$0
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$889