Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.89% first-year return on $624k initial cash invested.
-18.89%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$9,615
Rent
-$9,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2888k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$624k
Downpayment
20%
$578k
Closing costs
1%
$28,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,615
Total Expenses
$19,444
Mortgage P&I
151%
$14,477
Property Taxes
7%
$686
Home Insurance
11%
$1,011
HOA
0%
$0
Property Management
12%
$1,154
CapEx
4%
$385
Vacancy
3%
$288
Maintenance
4%
$385
Other
11%
$1,058