Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.09% first-year return on $522k initial cash invested.
-26.09%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,042
Rent
-$11,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,042
Total Expenses
$13,390
Mortgage P&I
578%
$11,809
Property Taxes
2%
$46
Home Insurance
41%
$840
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225