Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.57% first-year return on $536k initial cash invested.
-23.57%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$7,245
Rent
-$10,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$494k
Closing costs
1%
$24,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,245
Total Expenses
$17,781
Mortgage P&I
172%
$12,483
Property Taxes
27%
$1,925
Home Insurance
13%
$910
HOA
0%
$0
Property Management
12%
$869
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797