Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $554k initial cash invested.
-18.35%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$11,188
Rent
-$8,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,188
Total Expenses
$19,650
Mortgage P&I
112%
$12,546
Property Taxes
18%
$1,968
Home Insurance
8%
$892
HOA
4%
$438
Property Management
12%
$1,343
CapEx
4%
$448
Vacancy
3%
$336
Maintenance
4%
$448
Other
11%
$1,231