Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.98% first-year return on $563k initial cash invested.
-20.98%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$9,614
Rent
-$9,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$519k
Closing costs
1%
$25,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,614
Total Expenses
$19,458
Mortgage P&I
135%
$12,988
Property Taxes
24%
$2,292
Home Insurance
9%
$908
HOA
0%
$0
Property Management
12%
$1,154
CapEx
4%
$385
Vacancy
3%
$288
Maintenance
4%
$385
Other
11%
$1,058