Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.5% first-year return on $543k initial cash invested.
-13.5%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$11,760
Rent
-$6,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,760
Total Expenses
$17,868
Mortgage P&I
106%
$12,459
Property Taxes
5%
$536
Home Insurance
7%
$875
HOA
0%
$0
Property Management
12%
$1,411
CapEx
4%
$470
Vacancy
3%
$353
Maintenance
4%
$470
Other
11%
$1,294