Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $536k initial cash invested.
-19.91%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$9,423
Rent
-$8,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$493k
Closing costs
1%
$24,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,423
Total Expenses
$18,316
Mortgage P&I
130%
$12,216
Property Taxes
21%
$2,020
Home Insurance
9%
$875
HOA
0%
$0
Property Management
12%
$1,131
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,037