Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.64% first-year return on $528k initial cash invested.
-13.64%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$11,736
Rent
-$6,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$486k
Closing costs
1%
$24,277
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,736
Total Expenses
$17,737
Mortgage P&I
102%
$11,944
Property Taxes
8%
$929
Home Insurance
7%
$875
HOA
0%
$0
Property Management
12%
$1,408
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,291