Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.11% first-year return on $574k initial cash invested.
-21.11%
Cash On Cash
1.9%
Cap Rate
0.3
DSCR
$7,950
Rent
-$10,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2619k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$574k
Downpayment
20%
$524k
Closing costs
1%
$26,190
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,950
Total Expenses
$18,047
Mortgage P&I
175%
$13,930
Property Taxes
6%
$470
Home Insurance
12%
$945
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874