Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $566k initial cash invested.
-18.3%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$10,756
Rent
-$8,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$566k
Downpayment
20%
$521k
Closing costs
1%
$26,074
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,756
Total Expenses
$19,382
Mortgage P&I
123%
$13,227
Property Taxes
15%
$1,623
Home Insurance
8%
$875
HOA
0%
$0
Property Management
12%
$1,291
CapEx
4%
$430
Vacancy
3%
$323
Maintenance
4%
$430
Other
11%
$1,183