Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.49% first-year return on $590k initial cash invested.
-21.49%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$7,707
Rent
-$10,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$590k
Downpayment
20%
$545k
Closing costs
1%
$27,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,707
Total Expenses
$18,274
Mortgage P&I
176%
$13,537
Property Taxes
15%
$1,137
Home Insurance
13%
$980
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848