Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.86% first-year return on $537k initial cash invested.
-15.86%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$11,192
Rent
-$7,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$494k
Closing costs
1%
$24,704
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,192
Total Expenses
$18,287
Mortgage P&I
110%
$12,366
Property Taxes
11%
$1,279
Home Insurance
7%
$836
HOA
0%
$0
Property Management
12%
$1,343
CapEx
4%
$448
Vacancy
3%
$336
Maintenance
4%
$448
Other
11%
$1,231