Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $506k initial cash invested.
-14.28%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$11,074
Rent
-$6,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$465k
Closing costs
1%
$23,239
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,074
Total Expenses
$17,094
Mortgage P&I
106%
$11,789
Property Taxes
4%
$427
Home Insurance
8%
$838
HOA
2%
$275
Property Management
12%
$1,329
CapEx
4%
$443
Vacancy
3%
$332
Maintenance
4%
$443
Other
11%
$1,218