Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $529k initial cash invested.
-18.86%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$9,936
Rent
-$8,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$486k
Closing costs
1%
$24,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,936
Total Expenses
$18,243
Mortgage P&I
120%
$11,968
Property Taxes
20%
$2,027
Home Insurance
9%
$871
HOA
0%
$0
Property Management
12%
$1,192
CapEx
4%
$397
Vacancy
3%
$298
Maintenance
4%
$397
Other
11%
$1,093