Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.62% first-year return on $613k initial cash invested.
-17.62%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$11,466
Rent
-$9,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2834k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$613k
Downpayment
20%
$567k
Closing costs
1%
$28,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,466
Total Expenses
$20,467
Mortgage P&I
122%
$13,948
Property Taxes
14%
$1,658
Home Insurance
8%
$962
HOA
0%
$0
Property Management
12%
$1,376
CapEx
4%
$459
Vacancy
3%
$344
Maintenance
4%
$459
Other
11%
$1,261