Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.05% first-year return on $558k initial cash invested.
-21.05%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$11,562
Rent
-$9,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$558k
Downpayment
20%
$514k
Closing costs
1%
$25,696
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,562
Total Expenses
$21,342
Mortgage P&I
111%
$12,791
Property Taxes
32%
$3,659
Home Insurance
8%
$962
HOA
0%
$0
Property Management
12%
$1,387
CapEx
4%
$462
Vacancy
3%
$347
Maintenance
4%
$462
Other
11%
$1,272