Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.61% first-year return on $588k initial cash invested.
-18.61%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$11,895
Rent
-$9,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2712k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$542k
Closing costs
1%
$27,120
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,895
Total Expenses
$21,007
Mortgage P&I
117%
$13,930
Property Taxes
17%
$2,036
Home Insurance
8%
$997
HOA
0%
$0
Property Management
12%
$1,427
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,308