Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $549k initial cash invested.
-15.53%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$11,289
Rent
-$7,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$506k
Closing costs
1%
$25,309
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,289
Total Expenses
$18,402
Mortgage P&I
112%
$12,687
Property Taxes
7%
$755
Home Insurance
10%
$1,120
HOA
0%
$0
Property Management
12%
$1,355
CapEx
4%
$452
Vacancy
3%
$339
Maintenance
4%
$452
Other
11%
$1,242