Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.06% first-year return on $626k initial cash invested.
-19.06%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$11,106
Rent
-$9,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2896k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$626k
Downpayment
20%
$579k
Closing costs
1%
$28,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,106
Total Expenses
$21,051
Mortgage P&I
128%
$14,247
Property Taxes
18%
$1,980
Home Insurance
9%
$1,048
HOA
0%
$0
Property Management
12%
$1,333
CapEx
4%
$444
Vacancy
3%
$333
Maintenance
4%
$444
Other
11%
$1,222