Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.13% first-year return on $512k initial cash invested.
-18.13%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$10,890
Rent
-$7,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$470k
Closing costs
1%
$23,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,890
Total Expenses
$18,627
Mortgage P&I
107%
$11,633
Property Taxes
23%
$2,450
Home Insurance
8%
$840
HOA
0%
$0
Property Management
12%
$1,307
CapEx
4%
$436
Vacancy
3%
$327
Maintenance
4%
$436
Other
11%
$1,198