Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.62% first-year return on $530k initial cash invested.
-20.62%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$6,609
Rent
-$9,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$530k
Downpayment
20%
$488k
Closing costs
1%
$24,394
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,609
Total Expenses
$15,723
Mortgage P&I
182%
$12,008
Property Taxes
9%
$594
Home Insurance
13%
$875
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727