Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $602k initial cash invested.
-18.81%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$11,230
Rent
-$9,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$602k
Downpayment
20%
$556k
Closing costs
1%
$27,799
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,230
Total Expenses
$20,662
Mortgage P&I
123%
$13,813
Property Taxes
18%
$2,052
Home Insurance
9%
$979
HOA
0%
$0
Property Management
12%
$1,348
CapEx
4%
$449
Vacancy
3%
$337
Maintenance
4%
$449
Other
11%
$1,235