Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.4% first-year return on $515k initial cash invested.
-17.4%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$10,674
Rent
-$7,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$473k
Closing costs
1%
$23,662
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,674
Total Expenses
$18,141
Mortgage P&I
110%
$11,714
Property Taxes
19%
$1,993
Home Insurance
8%
$805
HOA
0%
$0
Property Management
12%
$1,281
CapEx
4%
$427
Vacancy
3%
$320
Maintenance
4%
$427
Other
11%
$1,174