Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $559k initial cash invested.
-15.41%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$11,276
Rent
-$7,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$559k
Downpayment
20%
$515k
Closing costs
1%
$25,762
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,276
Total Expenses
$18,455
Mortgage P&I
115%
$12,979
Property Taxes
4%
$432
Home Insurance
8%
$936
HOA
2%
$275
Property Management
12%
$1,353
CapEx
4%
$451
Vacancy
3%
$338
Maintenance
4%
$451
Other
11%
$1,240