Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.74% first-year return on $550k initial cash invested.
-17.74%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$9,543
Rent
-$8,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$506k
Closing costs
1%
$25,317
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,543
Total Expenses
$17,669
Mortgage P&I
130%
$12,361
Property Taxes
12%
$1,154
Home Insurance
10%
$909
HOA
0%
$0
Property Management
12%
$1,145
CapEx
4%
$382
Vacancy
3%
$286
Maintenance
4%
$382
Other
11%
$1,050