Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.14% first-year return on $518k initial cash invested.
-21.14%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$6,682
Rent
-$9,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$476k
Closing costs
1%
$23,801
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,682
Total Expenses
$15,806
Mortgage P&I
178%
$11,884
Property Taxes
12%
$778
Home Insurance
13%
$873
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735