Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.12% first-year return on $506k initial cash invested.
-15.12%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$10,966
Rent
-$6,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$464k
Closing costs
1%
$23,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,966
Total Expenses
$17,338
Mortgage P&I
105%
$11,567
Property Taxes
12%
$1,344
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,316
CapEx
4%
$439
Vacancy
3%
$329
Maintenance
4%
$439
Other
11%
$1,206