Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.98% first-year return on $526k initial cash invested.
-20.98%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$8,829
Rent
-$9,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$526k
Downpayment
20%
$484k
Closing costs
1%
$24,209
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,829
Total Expenses
$18,031
Mortgage P&I
135%
$11,960
Property Taxes
25%
$2,195
Home Insurance
10%
$875
HOA
0%
$0
Property Management
12%
$1,059
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971