Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.46% first-year return on $554k initial cash invested.
-22.46%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$9,866
Rent
-$10,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,524
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,866
Total Expenses
$20,233
Mortgage P&I
129%
$12,712
Property Taxes
28%
$2,773
Home Insurance
10%
$1,032
HOA
4%
$361
Property Management
12%
$1,184
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,085