Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.27% first-year return on $617k initial cash invested.
-23.27%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$11,936
Rent
-$11,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$617k
Downpayment
20%
$570k
Closing costs
1%
$28,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,936
Total Expenses
$23,892
Mortgage P&I
121%
$14,443
Property Taxes
37%
$4,394
Home Insurance
8%
$998
HOA
0%
$0
Property Management
12%
$1,432
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,313