Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $557k initial cash invested.
-16.48%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$11,181
Rent
-$7,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$513k
Closing costs
1%
$25,645
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,181
Total Expenses
$18,826
Mortgage P&I
114%
$12,715
Property Taxes
12%
$1,384
Home Insurance
8%
$926
HOA
0%
$0
Property Management
12%
$1,342
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,230