Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.66% first-year return on $606k initial cash invested.
-18.66%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$8,282
Rent
-$9,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2798k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$27,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,282
Total Expenses
$17,699
Mortgage P&I
166%
$13,773
Property Taxes
2%
$132
Home Insurance
12%
$979
HOA
0%
$0
Property Management
12%
$994
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$911