Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.39% first-year return on $627k initial cash invested.
-20.39%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$11,943
Rent
-$10,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$627k
Downpayment
20%
$580k
Closing costs
1%
$29,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,943
Total Expenses
$22,598
Mortgage P&I
121%
$14,486
Property Taxes
25%
$3,003
Home Insurance
9%
$1,048
HOA
0%
$0
Property Management
12%
$1,433
CapEx
4%
$478
Vacancy
3%
$358
Maintenance
4%
$478
Other
11%
$1,314