Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.18% first-year return on $532k initial cash invested.
-19.18%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$10,095
Rent
-$8,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2448k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$532k
Downpayment
20%
$490k
Closing costs
1%
$24,484
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,095
Total Expenses
$18,599
Mortgage P&I
119%
$12,046
Property Taxes
22%
$2,248
Home Insurance
9%
$873
HOA
0%
$0
Property Management
12%
$1,211
CapEx
4%
$404
Vacancy
3%
$303
Maintenance
4%
$404
Other
11%
$1,110