Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.35% first-year return on $592k initial cash invested.
-19.35%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$8,836
Rent
-$9,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$592k
Downpayment
20%
$547k
Closing costs
1%
$27,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,836
Total Expenses
$18,386
Mortgage P&I
154%
$13,622
Property Taxes
8%
$746
Home Insurance
11%
$1,015
HOA
0%
$0
Property Management
12%
$1,060
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$972