Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $522k initial cash invested.
-14.57%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$10,834
Rent
-$6,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,991
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,834
Total Expenses
$17,168
Mortgage P&I
109%
$11,862
Property Taxes
7%
$749
Home Insurance
8%
$874
HOA
0%
$0
Property Management
12%
$1,300
CapEx
4%
$433
Vacancy
3%
$325
Maintenance
4%
$433
Other
11%
$1,192