Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.41% first-year return on $516k initial cash invested.
-18.41%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$10,266
Rent
-$7,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$516k
Downpayment
20%
$474k
Closing costs
1%
$23,702
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,266
Total Expenses
$18,179
Mortgage P&I
114%
$11,752
Property Taxes
14%
$1,396
Home Insurance
15%
$1,540
HOA
0%
$0
Property Management
12%
$1,232
CapEx
4%
$411
Vacancy
3%
$308
Maintenance
4%
$411
Other
11%
$1,129