Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.82% first-year return on $538k initial cash invested.
-22.82%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$6,684
Rent
-$10,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$495k
Closing costs
1%
$24,744
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,684
Total Expenses
$16,909
Mortgage P&I
184%
$12,303
Property Taxes
21%
$1,433
Home Insurance
13%
$901
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$735