Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.66% first-year return on $555k initial cash invested.
-17.66%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$11,979
Rent
-$8,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$512k
Closing costs
1%
$25,595
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,979
Total Expenses
$20,153
Mortgage P&I
105%
$12,593
Property Taxes
22%
$2,583
Home Insurance
8%
$905
HOA
0%
$0
Property Management
12%
$1,437
CapEx
4%
$479
Vacancy
3%
$359
Maintenance
4%
$479
Other
11%
$1,318