Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.93% first-year return on $561k initial cash invested.
-21.93%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$7,404
Rent
-$10,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$517k
Closing costs
1%
$25,852
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,404
Total Expenses
$17,653
Mortgage P&I
172%
$12,734
Property Taxes
9%
$671
Home Insurance
23%
$1,732
HOA
0%
$0
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814