Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.97% first-year return on $543k initial cash invested.
-21.97%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$8,784
Rent
-$9,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,995
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,784
Total Expenses
$18,725
Mortgage P&I
140%
$12,324
Property Taxes
29%
$2,540
Home Insurance
10%
$875
HOA
0%
$0
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$264
Maintenance
4%
$351
Other
11%
$966