Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.38% first-year return on $626k initial cash invested.
-17.38%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$10,336
Rent
-$9,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$626k
Downpayment
20%
$579k
Closing costs
1%
$28,945
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,336
Total Expenses
$19,399
Mortgage P&I
140%
$14,489
Property Taxes
5%
$513
Home Insurance
9%
$884
HOA
0%
$0
Property Management
12%
$1,240
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,137