Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.08% first-year return on $501k initial cash invested.
-26.08%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$3,378
Rent
-$10,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$14,265
Mortgage P&I
357%
$12,043
Property Taxes
8%
$269
Home Insurance
24%
$805
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372