Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.05% first-year return on $561k initial cash invested.
-19.05%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$9,744
Rent
-$8,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2584k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$517k
Closing costs
1%
$25,841
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,744
Total Expenses
$18,646
Mortgage P&I
130%
$12,714
Property Taxes
18%
$1,779
Home Insurance
9%
$838
HOA
0%
$2
Property Management
12%
$1,169
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,072