Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.91% first-year return on $555k initial cash invested.
-18.91%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$9,894
Rent
-$8,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$512k
Closing costs
1%
$25,593
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,894
Total Expenses
$18,647
Mortgage P&I
129%
$12,759
Property Taxes
12%
$1,210
Home Insurance
10%
$944
HOA
4%
$370
Property Management
12%
$1,187
CapEx
4%
$396
Vacancy
3%
$297
Maintenance
4%
$396
Other
11%
$1,088