Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.28% first-year return on $638k initial cash invested.
-23.28%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$6,224
Rent
-$12,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$638k
Downpayment
20%
$590k
Closing costs
1%
$29,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,224
Total Expenses
$18,591
Mortgage P&I
238%
$14,788
Property Taxes
11%
$654
Home Insurance
17%
$1,032
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685