Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.49% first-year return on $515k initial cash invested.
-22.49%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$6,148
Rent
-$9,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$473k
Closing costs
1%
$23,664
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,148
Total Expenses
$15,801
Mortgage P&I
190%
$11,708
Property Taxes
18%
$1,125
Home Insurance
14%
$858
HOA
0%
$20
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676