Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.71% first-year return on $612k initial cash invested.
-20.71%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$11,042
Rent
-$10,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2827k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$612k
Downpayment
20%
$565k
Closing costs
1%
$28,274
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,042
Total Expenses
$21,602
Mortgage P&I
132%
$14,558
Property Taxes
20%
$2,239
Home Insurance
10%
$1,050
HOA
0%
$0
Property Management
12%
$1,325
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215