Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.15% first-year return on $498k initial cash invested.
-27.15%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,582
Rent
-$11,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$457k
Closing costs
1%
$22,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$13,844
Mortgage P&I
459%
$11,844
Property Taxes
13%
$323
Home Insurance
31%
$800
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284