Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.93% first-year return on $585k initial cash invested.
-17.93%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$11,763
Rent
-$8,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2701k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$585k
Downpayment
20%
$540k
Closing costs
1%
$27,014
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,763
Total Expenses
$20,508
Mortgage P&I
116%
$13,628
Property Taxes
11%
$1,340
Home Insurance
8%
$998
HOA
5%
$541
Property Management
12%
$1,412
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,294