Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.03% first-year return on $564k initial cash invested.
-21.03%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$9,318
Rent
-$9,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$25,992
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,318
Total Expenses
$19,197
Mortgage P&I
138%
$12,842
Property Taxes
24%
$2,243
Home Insurance
10%
$943
HOA
0%
$0
Property Management
12%
$1,118
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,025