Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.65% first-year return on $529k initial cash invested.
-22.65%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$6,477
Rent
-$9,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$487k
Closing costs
1%
$24,345
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,477
Total Expenses
$16,468
Mortgage P&I
186%
$12,021
Property Taxes
18%
$1,138
Home Insurance
16%
$1,050
HOA
1%
$58
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712