Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $525k initial cash invested.
-15.38%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$11,751
Rent
-$6,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$483k
Closing costs
1%
$24,130
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,751
Total Expenses
$18,476
Mortgage P&I
102%
$11,945
Property Taxes
11%
$1,346
Home Insurance
10%
$1,189
HOA
0%
$0
Property Management
12%
$1,410
CapEx
4%
$470
Vacancy
3%
$353
Maintenance
4%
$470
Other
11%
$1,293