Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.68% first-year return on $597k initial cash invested.
-23.68%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$6,648
Rent
-$11,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$552k
Closing costs
1%
$27,586
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,648
Total Expenses
$18,433
Mortgage P&I
210%
$13,993
Property Taxes
17%
$1,148
Home Insurance
16%
$1,032
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731